Upload
peterborough-examiner
View
3.207
Download
1
Tags:
Embed Size (px)
DESCRIPTION
2016 City of Peterborough draft capital budget
Citation preview
Draft
2016-2025 Capital Budget Details
(Budget Book 3 of 4)
November 2015
Table of Contents 2016 CAPITAL BUDGET
Chief Administrative Office .......................................... 4 Fire Services ......................................................... 5 Emergency Management ................................... 13
Corporate Services ..................................................... 16 Property .............................................................. 19 Facilities and Special Projects ............................ 35 Information Services ........................................... 41 Other .................................................................. 53
Utility Services ............................................................. 76 USD Admin ......................................................... 79 Arterial Streets .................................................... 88 Collector and Local Streets .............................. 139 Bridges ............................................................. 151 Sidewalks ......................................................... 167 Sanitary Sewers ............................................... 175 Storm Sewers ................................................... 191 Public Works .................................................... 199 Environmental Protection Services ................... 217 Waste Management ......................................... 231 Transit .............................................................. 237 Parking ............................................................. 255 Traffic and Transportation ................................ 267 Demand Management ...................................... 279 Flood Reduction Master Plan Projects ............. 286
Community Services ................................................. 329 Recreation ........................................................ 331 Arts Culture and Heritage ................................ .347 Museum ............................................................ 357
Library ............................................................... 367 Art Gallery ......................................................... 379 Arenas .............................................................. 383 Administration ................................................... 405 Peterborough Sport & Wellness Centre ........... 415 Social Services ................................................. 423
Planning and Development Services ....................... 430 Planning ............................................................ 433 Growth Areas .................................................... 453 Industrial Parks ................................................. 463 Housing ............................................................ 471 Airport ............................................................... 481 Geomatics/Mapping .......................................... 497
Police .......................................................................... 504
City of PeterboroughCombined Tangible & Other Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Combined Tangible and Other Capital Program Summary
8,401.6 69.8 638.4 14,682.8 1,202.2 708.2 360.0 4,010.8 8,401.6 708.2 360.0 4,010.8 CAO
45,423.4 122.4 302.5 828.4 5,934.7 1,055.5 91,284.2 11,381.5 8,243.5 9,287.0 16,948.8 37,353.4 7,941.0 8,232.0 13,938.8 Community Services
48,590.2 754.5 5,422.7 1,855.0 430.0 84,639.4 2,840.3 8,462.2 15,701.0 9,045.6 47,922.5 7,707.8 15,696.0 7,550.6 Corporate Services
30,541.6 90.0 4,251.5 1,632.5 2,000.0 3,345.0 67,165.6 13,336.5 11,319.0 7,325.5 4,643.0 24,476.1 7,067.5 7,040.0 4,002.5 Planning and
Development
75.0 510.8 660.8 510.8 75.0 75.0 510.8 75.0 Police Services
584,117.6 1,445.7 1,129.2 2,184.2 12,502.3 18,126.8 826,120.4 88,287.5 35,388.2 63,520.7 54,806.5 566,149.9 34,259.0 60,183.0 53,626.5 Utility Services
1,084,553.2 6,437.7 117,048.0 64,631.9 58,194.2 10,648.4 717,149.4 1,658.1 22,292.0 23,595.7 96,194.2 89,529.7 684,378.5 91,511.0 83,204.2Total
- 1 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Tangible Capital Program Summary
8,401.6 69.8 638.4 14,682.8 1,202.2 708.2 360.0 4,010.8 8,401.6 708.2 360.0 4,010.8 CAO
43,923.4 77.4 260.0 262.6 5,934.7 798.0 85,642.4 8,989.5 7,332.7 8,878.1 16,518.8 35,853.4 7,072.7 7,823.1 13,508.8 Community Services
46,734.2 741.0 3,988.0 1,855.0 367.0 76,672.2 375.0 6,950.9 14,605.0 8,007.1 46,066.5 6,210.0 14,600.0 6,512.1 Corporate Services
22,243.6 4,067.5 907.5 2,000.0 2,720.0 50,703.4 9,982.3 9,695.0 5,657.5 3,125.0 18,431.1 5,627.5 5,590.0 2,737.5 Planning and
Development
510.8 510.8 510.8 510.8 Police Services
561,083.8 1,352.7 1,045.2 1,680.3 12,502.3 15,503.9 765,747.7 63,725.7 32,084.4 59,707.0 49,146.8 543,116.1 31,039.2 57,036.3 47,966.8 Utility Services
993,959.2 6,113.7 84,274.6 57,282.0 51,168.3 7,418.9 682,386.6 1,430.1 22,292.0 20,027.3 89,207.5 80,808.5 651,868.7 85,409.3 74,736.0Total
- 2 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Other Capital Program Summary
1,500.0 45.0 42.5 565.8 257.5 5,641.8 2,392.1 910.8 409.0 430.0 1,500.0 868.3 409.0 430.0 Community Services
1,856.0 13.5 1,434.8 63.0 7,967.1 2,465.3 1,511.3 1,096.0 1,038.5 1,856.0 1,497.8 1,096.0 1,038.5 Corporate Services
8,298.0 90.0 184.0 725.0 625.0 16,462.2 3,354.2 1,624.0 1,668.0 1,518.0 6,045.0 1,440.0 1,450.0 1,265.0 Planning and
Development
75.0 150.0 75.0 75.0 75.0 Police Services
23,033.8 93.0 84.0 503.9 2,622.9 60,372.8 24,561.8 3,303.8 3,813.7 5,659.7 23,033.8 3,219.8 3,146.7 5,659.7 Utility Services
90,594.0 324.0 32,773.4 7,349.9 7,025.9 3,229.5 34,762.8 228.0 3,568.4 6,986.7 8,721.2 32,509.8 6,101.7 8,468.2Total
- 3 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
CAO Summary
8,281.6 69.8 638.4 14,129.4 848.8 708.2 320.0 3,970.8 8,281.6 708.2 320.0 3,970.8 Fire Services 2-1
120.0 553.4 353.4 40.0 40.0 120.0 40.0 40.0 Emergency
Management2-2
14,682.8 1,202.2 708.2 708.2 69.8 8,401.6 638.4 360.0 4,010.8 8,401.6 360.0 4,010.8Total
- 4 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
CAO
Fire Services
Fire Apparatus
Additions/Replacement 2,790.0 540.0 4,787.4 507.4 540.0 150.0 800.0 2,790.0 540.0 150.0 800.0 2-1.01
FF Equipment and
Personal Protective
Equipment 1,241.6 69.8 98.4 1,917.0 166.4 168.2 170.0 170.8 1,241.6 168.2 170.0 170.8 2-1.02
Fire Station
Relocations and
Construction 4,250.0 7,425.0 175.0 3,000.0 4,250.0 3,000.0 2-1.03
14,129.4 848.8 708.2 708.2 69.8 8,281.6 638.4 320.0 3,970.8 8,281.6 320.0 3,970.8Total
- 5 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 2-1.01CAO
CAP Form 1 (TCA)Questica#: 14166
Fire - Fire Services
Project Detail, Justification & Reference Map
Fire Apparatus/Vehicle Replacement Schedule:
Delivery &
Design Purchase
Year Year Equipment and Current ($)
2016 2016 Replace Rescue Pumper - $540,000
2017 2017 Technical Rescue Retrofit - $150,000
2018 2018 Replace 1991 Aerial Truck - $800,000
2019 2019 Replace Rescue Pumper - $600,000
2020 2020 Replace Support Unit - $65,000
2022 2022 Replace Rescue Pumper - $650,000
2023 2023 Replace Support Unit - $72,000
2024 2024 Replace Support Unit - $73,000
2024 2024 Station 4 Pumper & Service Vehicle - $660,000
2025 2025 Replace Rescue Pumper - $670,000
Project Name & Description
Fire Apparatus Replacement/Additions
Commitments Made
Effects on Future Operating Budgets
The ongoing replacement of fire apparatus will lower
maintenance costs in future years.
To meet the proposed capital expenditures, the annual
contribution of $400,000 from the operating budget to the Fire
Vehicle Equipment Reserve Fund will need to be maintained.
- 6 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14166
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 2-1.01
Fire - Fire Services
CAO
Project Description Fire Apparatus Additions/Replacement
ExpendituresContractual Services 4,787.4 507.4 540.0 150.0 800.0 600.0 65.0 2,125.0
Total Direct Revenue
4,787.4Net Requirements 507.4 540.0 150.0 800.0 600.0 65.0 2,125.0
To Be Financed From:
Development ChargesDCRF Fire 876.0 216.0 660.0
876.0 216.0Total Development Charges 660.0
ReservesFire Vehicle Equip Reserve 3,911.4 291.4 540.0 150.0 800.0 600.0 65.0 1,465.0
3,911.4 291.4 540.0 150.0 800.0Total Reserves
600.0 65.0 1,465.0
- 7 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 2-1.02CAO
CAP Form 1 (TCA)Questica#: 15164
Fire - Fire Services
Project Detail, Justification & Reference Map
In compliance with current standards, 32 Self Contained Breathing
Apparatus (SCBA) and 74 cylinders were purchased in 2008. This
equipment has a maximum anticipated life of 15 years; therefore,
replacement of 32 SCBA and 74 cylinders will be required in 2023.
Currently, an annual amount of $14,000 is being contributed to a
Fire Fighting and Safety Equipment reserve from the Operating
budget to provide for sufficient funds for purchase in 2023.
This TCA program also covers the purchase of various fire fighting
equipment such as:
• Power tools, hose, nozzles and related tools and equipment
• Training props for safe fire and rescue training operations
• Replacement of specialty rescue equipment and trailer
• Water/Ice Rescue equipment
Project Name & Description
Fire Fighting Equipment and Personal Protective Equipment
(PPE)
Commitments Made
To maintain this program for each subsequent year as mandated
by the MOL, it is necessary to continue annual capital budget
expenditures for the acquisition of PPE.
Effects on Future Operating Budgets
The provision of additional PPE as mandated by the MOL will
increase annual operating, maintenance and repair costs. PPE
has an operational life of 5-10 years and includes specially
designed pants and coats, gloves, helmets, boots and other
protective clothing to fire service standards.
This TCA program allows for the replacement of
decommissioned PPE to ensure firefighters are suitably
equipped to remain in-service when their primary set of PPE has
been taken out of service for cleaning and/or repairs. This is a
priority health and safety part of the TCA program.
- 8 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15164
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 2-1.02
Fire - Fire Services
CAO
Project Description FF Equipment and Personal Protective Equipment
ExpendituresContractual Services 1,917.0 166.4 168.2 170.0 170.8 171.6 172.4 897.6
Total Direct Revenue
1,917.0Net Requirements 166.4 168.2 170.0 170.8 171.6 172.4 897.6
To Be Financed From:
ReservesFire Fighting and Safety Equip 1,202.0 98.0 98.4 98.8 99.2 99.6 100.0 608.0
1,202.0 98.0 98.4 98.8 99.2Total Reserves
99.6 100.0 608.0
715.0 68.4 69.8 71.2 71.6Capital Levy
72.0 72.4 289.6
- 9 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 2-1.03CAO
CAP Form 1 (TCA)Questica#: 15163
Fire - Fire Services
Project Detail, Justification & Reference Map
At its meeting held March 1, 2010, Council adopted a number of
recommendations as set out in report CSF10-001 (b) dated
February 16, 2010 concerning the Station Relocation Review and
Implementation.
Report CSF10-001 (b) indicated that Station #2 on Carnegie would
be replaced with annual capital budget priorities and scheduled
development. The report also indicated that in 2020, Station #4
would be constructed in East City in conjunction with annual capital
budget priorities and scheduled development. However, the project
has been deferred until 2024 pending the Cold Springs Subdivision
Development.
The $3.0 million provision shown in 2018 capital expenditures
represents the estimated construction cost to replace the 45 year
old Carnegie Station #2. The station is inadequate to house
apparatus, equipment and crew living and training quarters. PFS
has to contend with ongoing mould and environmental issues and
the building requires a new roof and exterior cladding. An estimated
$150,000 would be required to repair the roof and exterior.
Project Name & Description
Fire Station Relocations/Construction
Commitments Made
Effects on Future Operating Budgets
There will be an initial lowered cost of maintenance on the future
operating budget for the replacement of Fire Station #2.
- 10 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15163
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 2-1.03
Fire - Fire Services
CAO
Project Description Fire Station Relocations and Construction
ExpendituresContractual Services 7,425.0 175.0 3,000.0 4,250.0
Total Direct Revenue
7,425.0Net Requirements 175.0 3,000.0 4,250.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 1,750.0 1,750.0
DCRF Fire 5,500.0 1,250.0 4,250.0
7,250.0 3,000.0Total Debenture Financing 4,250.0
Development ChargesDCRF Fire 73.0 73.0
73.0 73.0Total Development Charges
102.0 102.0Capital Levy
- 11 -
- 12 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
CAO
Emergency Management
Backup Generators
120.0 553.4 353.4 40.0 40.0 120.0 40.0 40.0 2-2.01
553.4 353.4 120.0 40.0 40.0 120.0 40.0 40.0Total
- 13 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 2-2.01CAO
CAP Form 1 (TCA)Questica#: 10717
Fire - Emergency Management
Project Detail, Justification & Reference Map
In 2007, a Generator Purchasing Program was established to
ensure that the City could provide Reception/Evacuation Centre
services for residents during energy emergencies without reliance
on backup power supplies from other organizations.
The Generator Purchasing Program also supports the City’s
Business Continuity Program by providing assurance that City
owned facilities can remain operational during power interruptions.
The City has the following generators:
• Peterborough Sport and Wellness Centre (portable generator)
• Evinrude Centre (fixed site generator)
• Fire Stations (fixed site generators)
• Police Station (fixed site generator)
• Wastewater Treatment Plant (fixed site generator and portable
generators for Sewage Pumping Stations)
• City Hall (fixed site generator for a portion of the building)
• Various portable generators (Utility Services Department and
Fire Services)
• Clonsilla Training Room/Alternate EOC
• Memorial Centre (generator installation early 2016)
No provision is being requested for 2016.
Project Name & Description
Backup Generators
Commitments Made
Effects on Future Operating Budgets
- 14 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 10717
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 2-2.01
Fire - Emergency Management
CAO
Project Description Backup Generators
ExpendituresContractual Services 553.4 353.4 40.0 40.0 40.0 40.0 40.0
Total Direct Revenue
553.4Net Requirements 353.4 40.0 40.0 40.0 40.0 40.0
To Be Financed From:
ReservesContribution from related project 58.4 58.4
58.4 58.4Total Reserves
495.0 295.0 40.0 40.0Capital Levy
40.0 40.0 40.0
- 15 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Corporate Services Summary
38,224.2 566.0 1,607.0 1,855.0 100.0 57,929.3 4,128.0 12,385.0 3,192.1 37,556.5 3,562.0 12,385.0 3,192.1 Property 3-1
410.0 4,195.0 375.0 420.0 2,990.0 410.0 415.0 1,495.0 Facilities and Special
Projects3-2
8,100.0 175.0 1,081.0 117.0 11,697.9 1,372.9 1,100.0 1,125.0 8,100.0 1,198.0 1,100.0 1,125.0 Information Services 3-3
1,300.0 150.0 2,850.0 1,450.0 700.0 700.0 1,450.0 700.0 700.0 Other 3-4
76,672.2 741.0 375.0 6,950.9 6,210.0 3,988.0 46,734.2 1,855.0 367.0 14,605.0 8,007.1 46,066.5 14,600.0 6,512.1Total
- 16 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Corporate Services Summary
13.5 26.5 40.0 40.0 26.5 Property 3-1
1,856.0 1,408.3 63.0 7,927.1 2,465.3 1,471.3 1,096.0 1,038.5 1,856.0 1,471.3 1,096.0 1,038.5 Other 3-4
7,967.1 13.5 2,465.3 1,511.3 1,497.8 1,434.8 1,856.0 63.0 1,096.0 1,038.5 1,856.0 1,096.0 1,038.5Total
- 17 -
- 18 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Corporate Services
Property
4,761.7 333.0 1,360.0 325.0 10,382.2 2,018.0 3,355.7 246.8 4,761.7 1,685.0 3,355.7 246.8 City Buildings -
Property3-1.01
17,832.1 225.0 215.0 1,280.0 26,398.5 1,720.0 6,097.9 748.5 17,832.1 1,495.0 6,097.9 748.5 City Buildings -
Community Services3-1.02
13,773.5 8.0 12.0 100.0 18,062.5 120.0 2,176.0 1,993.0 13,105.8 112.0 2,176.0 1,993.0 City Buildings - USD
3-1.03
1,856.9 20.0 250.0 3,086.1 270.0 755.4 203.8 1,856.9 270.0 755.4 203.8 City Buildings - Fire
Services3-1.04
57,929.3 566.0 4,128.0 3,562.0 1,607.0 38,224.2 1,855.0 100.0 12,385.0 3,192.1 37,556.5 12,385.0 3,192.1Total
- 19 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-1.01Corporate Services
CAP Form 1 (TCA)
Finance - Property
Project Detail, Justification & Reference MapProject Name & Description
Corporate Services - Property
Commitments Made
Phase One and Two of the Building Assessment Audit has been
completed. The information contained in the audits shall be
prioritized in a 20-year plan. The identified items shall then
require repair and/or replacement and appropriate budgets shall
be designated per facility.
Effects on Future Operating Budgets
The repairs and/or replacements will reduce future maintenance
costs.
Project Description2016
City Hall Elevator $1,083,0001.
City Hall North Wing Entrance Replacement $25,0002.
City Hall Generator Replacement $40,0003.
City Hall North and South Parking Lot
Re-Paving
$60,0004.
City Hall Board Room & Women's
Washroom Renovation
$35,0005.
Police Station Window Replacement $350,0006.
Police Station Storm Water Management $50,0007.
Police Station Garbage/Recycling Building $50,0008.
Peterborough Daycare - New HVAC, Life
Safety & BAS
$25,0009.
City Hall - North Wing - Replace cornice
and eavestrough
$250,00010.
City Hall Wayfinding Signage $50,00011.
$2,018,000
- 20 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-1.01
Finance - Property
Corporate Services
Project Description Corporate Services - Property - Property
ExpendituresContractual Services 10,382.2 2,018.0 3,355.7 246.8 507.8 465.0 3,460.8 328.1
Total Direct Revenue
Direct RevenueRevenue-Canada Grant 333.0 333.0
333.0 333.0Total Direct Revenue
10,049.2Net Requirements 1,685.0 3,355.7 246.8 507.8 465.0 3,460.8 328.1
To Be Financed From:
DebenturesDeb Rev-Tax Supported 325.0 325.0
325.0 325.0Total Debenture Financing
ReservesCourt House Capital Reserve 752.0 106.8 14.4 630.8
752.0 106.8 14.4Total Reserves 630.8
8,972.2 1,360.0 3,248.9 232.4Capital Levy
507.8 465.0 2,830.0 328.1
- 21 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-1.02Corporate Services
CAP Form 1 (TCA)
Finance - Property
Project Detail, Justification & Reference MapProject Name & Description
Corporate Services - Property - Community Services
Commitments Made
Phase One and Two of the Building Assessment Audit has been
completed. The information contained in the audits shall be
prioritized in a 20-year plan. The identified items shall then
require repair and/or replacement and appropriate budgets shall
be designated per facility.
Effects on Future Operating Budgets
The repairs and/or replacements will reduce future maintenance
costs.
Project Description2016
Memorial Centre Roof's D, E & K
Replacement
$450,0001.
Memorial Centre - Elevator Sump Pit
Installation
$150,0002.
Memorial Centre - Upgrade Shower Tiles
and Ventilation System
$75,0003.
Kinsmen Arena - Repairs to Structural Steel
Columns and Beams
$150,0004.
Kinsmen Arena - Refrigeration Room
Equipment Upgrades
$60,0005.
Museum & Archives - Exterior Facade &
Window Replacement
$550,0006.
Market Hall - Interior Lighting Upgrade $35,0007.
Queen Alexandra - Foundation
Waterproofing
$08.
Evinrude Centre - Rear Entrance Canopy
and Enclosure
$250,0009.
$1,720,000
- 22 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-1.02
Finance - Property
Corporate Services
Project Description Corporate Services- Property - Community
Services
ExpendituresContractual Services 26,398.5 1,720.0 6,097.9 748.5 1,585.6 3,844.3 12,402.2
Total Direct Revenue
Direct RevenueRevenue-Ontario Grant 225.0 225.0
225.0 225.0Total Direct Revenue
26,173.5Net Requirements 1,495.0 6,097.9 748.5 1,585.6 3,844.3 12,402.2
To Be Financed From:
DebenturesDeb Rev-Tax Supported 1,280.0 1,280.0
1,280.0 1,280.0Total Debenture Financing
24,893.5 215.0 6,097.9 748.5Capital Levy
1,585.6 3,844.3 12,402.2
- 23 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-1.03Corporate Services
CAP Form 1 (TCA)
Finance - Property
Project Detail, Justification & Reference MapProject Name & Description
Corporate Services - Property - Utility Services
Commitments Made
Phase One and Two of the Building Assessment Audit has been
completed. The information contained in the audits shall be
prioritized in a 20-year plan. The identified items shall then
require repair and/or replacement and appropriate budgets shall
be designated per facility.
Effects on Future Operating Budgets
The repairs and/or replacements will reduce future maintenance
costs.
Project Description2016
Materials Recycling Facility - Replace
Carpet & VCT Tile
$20,0001.
Transit Garage - Sprinkler System
Upgrades
$100,0002.
$120,000
- 24 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-1.03
Finance - Property
Corporate Services
Project Description Corporate Services - Property - Utilities Services
ExpendituresContractual Services 18,062.5 120.0 2,176.0 1,993.0 1,534.4 1,995.2 10,243.9
Total Direct Revenue
Direct RevenueOther Mun-grants & fees 675.7 8.0 18.0 35.1 614.6
675.7 8.0Total Direct Revenue 18.0 35.1 614.6
17,386.8Net Requirements 112.0 2,176.0 1,993.0 1,516.4 1,960.1 9,629.3
To Be Financed From:
ReservesInsurance Reserve 100.0 100.0
Waste Water Reserve Fund 6,467.0 357.5 166.4 362.4 1,697.0 3,883.7
6,567.0 100.0 357.5 166.4Total Reserves
362.4 1,697.0 3,883.7
10,819.8 12.0 1,818.5 1,826.6Capital Levy
1,154.0 263.1 5,745.6
- 25 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-1.04Corporate Services
CAP Form 1 (TCA)
Finance - Property
Project Detail, Justification & Reference MapProject Name & Description
Corporate Services - Property - Fire Services
Commitments Made
Phase One and Two of the Building Assessment Audit has been
completed. The information contained in the audits shall be
prioritized in a 20-year plan. The identified items shall then
require repair and/or replacement and appropriate budgets shall
be designated per facility.
Effects on Future Operating Budgets
The repairs and/or replacements will reduce future maintenance
costs.
Project Description2016
Main Fire Hall - Asphalt and Sidewalk
Replacement
$01.
Fire Station 1 Roof Replacement Phase 2 $270,0002.
$270,000
- 26 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-1.04
Finance - Property
Corporate Services
Project Description Corporate Services - Property - Fire Services
ExpendituresContractual Services 3,086.1 270.0 755.4 203.8 375.9 409.0 1,072.0
Total Direct Revenue
3,086.1Net Requirements 270.0 755.4 203.8 375.9 409.0 1,072.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 250.0 250.0
250.0 250.0Total Debenture Financing
2,836.1 20.0 755.4 203.8Capital Levy
375.9 409.0 1,072.0
- 27 -
- 28 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Corporate Services
Property
13.5 11.5 25.0 25.0 11.5 POA Facility Needs
Study3-1.05
15.0 15.0 15.0 15.0 Arenas Refrigeration
PM Program
Investigation
3-1.06
40.0 13.5 40.0 26.5 26.5 Total
- 29 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 3-1.05Corporate Services
CAP Form 1 (Other)Questica#: 16-029
Finance - Property
Project Detail, Justification & Reference Map
The necessity to combine the Provincial Offenses Act (POA) Office
and Courtroom into one facility can be accommodated in the City
owned building at 70 Simcoe Street. The Lease agreement in place
with the Ministry of the Attorney General will expire December 31,
2017 with two optional three month extensions until June 30, 2018.
The purpose-built building is ideal to relocate all of the POA
operations, with renovations to be determined. However the space
requirement needs of the POA (in compliance with the Provincial
Guidelines for Courthouses) is less than the actual square footage
of the building and therefore uses of the remaining space must also
be determined through the POA Facility Needs Study.
Accessibility Considerations
Full accessibility requirements of the entire facility will be included in
any re-design of the facility to comply with current codes.
Project Name & Description
POA Facility Needs Study
Commitments Made
Effects on Future Operating Budgets
- 30 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-029
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-1.05
Finance - Property
Corporate Services
Project Description POA Facility Needs Study
ExpendituresContractual Services 25.0 25.0
Total Direct Revenue
Direct RevenueOther Mun-grants & fees 13.5 13.5
13.5 13.5Total Direct Revenue
11.5Net Requirements 11.5
To Be Financed From:
11.5 11.5Capital Levy
- 31 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 3-1.06Corporate Services
CAP Form 1 (Other)Questica#: 16-096
Finance - Property
Project Detail, Justification & Reference Map
The current Arena Refrigeration Program ends December 31, 2016.
The intent of this project is to investigate the condition of all current
refrigeration equipment in the four Arenas and put together the next
five year Arena Refrigeration PM Program for all refrigeration
equipment. Staff will use one of the current Mechanical Consultants
of Record to perform this work.
Project Name & Description
Arenas Refrigeration PM Program Investigation
Commitments Made
Effects on Future Operating Budgets
- 32 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-096
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-1.06
Finance - Property
Corporate Services
Project Description Arenas Refrigeration PM Program Investigation
ExpendituresContractual Services 15.0 15.0
Total Direct Revenue
15.0Net Requirements 15.0
To Be Financed From:
15.0 15.0Capital Levy
- 33 -
- 34 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Corporate Services
Facilities and Special Projects
Park Washroom
Replacement Bldgs 410.0 1,195.0 375.0 410.0 410.0 410.0 3-2.01
Construction of New
Athletic Facilities 3,000.0 10.0 2,990.0 5.0 1,495.0 3-2.02
4,195.0 375.0 410.0 420.0 2,990.0 410.0 415.0 1,495.0Total
- 35 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-2.01Corporate Services
CAP Form 1 (TCA)Questica#: 15110
Finance - Facilities and Special Projects
Project Detail, Justification & Reference Map
King Edward Park building was replaced in 2015.
Nicholls Oval Park facility is in need of replacement. The park
building supports the rugby field activities, the community splash
pad, the picnic shelter and picnic activities, and the children’s
playground climber. Resources are recommended in 2017 to
demolish the existing washroom building and replace it with a new
facility that services all users of the park, including persons with a
disability.
In 2019, the replacement of the Jackson Park washroom facility is
recommended for Council consideration.
Accessibility Considerations
The facilities recommended in this budget will meet AODA
guidelines for built environment and be fully accessible.
Project Name & Description
Park Washroom Replacement Buildings
This budget requests funds to replace washroom buildings that
are in excess of 50 years old with modern, accessible facilities.
Commitments Made
The City possesses three park buildings that are aged and in
poor shape. The buildings at Nicholls Oval Park, King Edward
Park and Jackson Park were constructed over 50 years ago and
have fulfilled their useful life expectancy. Replacement facilities,
that serve a broader sector of the public, including persons with a
disability, are recommended
Effects on Future Operating Budgets
Replacement facilities that are modernized, will reduce the
annual maintenance and upkeep by Public Works staff.
- 36 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15110
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-2.01
Finance - Facilities and Special Projects
Corporate Services
Project Description Park Washroom Replacement Bldgs
ExpendituresContractual Services 1,195.0 375.0 410.0 410.0
Total Direct Revenue
1,195.0Net Requirements 375.0 410.0 410.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 1,195.0 375.0 410.0 410.0
1,195.0 375.0 410.0Total Debenture Financing 410.0
- 37 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-2.02Corporate Services
CAP Form 1 (TCA)Questica#: 16-012
Finance - Facilities and Special Projects
Project Detail, Justification & Reference Map
Field development over the last 10 years has been in partnership
with public institutions and community sport partners to improve the
facilities available for recreational and competitive play.
A joint project with other partners means that the City can maximize
its investment with a reduced cost impact to the local tax base.
Staff will bring additional information back on needs and a project in
future when the VISION 2025 Strategy Plan is complete.
Project Name & Description
Construction of New Athletic Facilities
This budget request will fund new athletic facilities to meet the
demands of outdoor community sports. An artificial field and
track project, in partnership with the Separate School Board, is
proposed for construction in 2017-2018 at Holy Cross Secondary
School.
Commitments Made
Community sports continue to make increasing demands on the
limited fields and facilities provided by the City and other partners
like the Board(s) of Education, Fleming College and Trent
University.
This budget identifies a need for future sport field development
however no commitments have been made on a project to date.
The outcomes of VISION 2025 for recreation and parks will help
to guide the development of this capital initiative as well as the
partners for the project.
Effects on Future Operating Budgets
- 38 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-012
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-2.02
Finance - Facilities and Special Projects
Corporate Services
Project Description Construction of New Athletic Facilities
ExpendituresContractual Services 3,000.0 10.0 2,990.0
Total Direct Revenue
Direct RevenueCommunity Sponsors 1,500.0 5.0 1,495.0
1,500.0 5.0 1,495.0Total Direct Revenue
1,500.0Net Requirements 5.0 1,495.0
To Be Financed From:
Development ChargesDCRF Parks 420.0 420.0
420.0 420.0Total Development Charges
1,080.0 5.0 1,075.0Capital Levy
- 39 -
- 40 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Corporate Services
Information Services
Microsoft Office
150.0 117.0 267.0 267.0 267.0 3-3.01
City Departmental
Projects 3,150.0 175.0 347.4 4,572.3 522.3 450.0 450.0 3,150.0 347.4 450.0 450.0 3-3.02
PTS - City Capital
Expenditures 3,100.0 282.0 4,107.0 282.0 350.0 375.0 3,100.0 282.0 350.0 375.0 3-3.03
City Technology
Projects and Capital
Improvements 1,750.0 243.3 2,493.3 243.3 250.0 250.0 1,750.0 243.3 250.0 250.0 3-3.04
Software and Desktop
Equipment
Replacement Plan 100.0 58.3 258.3 58.3 50.0 50.0 100.0 58.3 50.0 50.0 3-3.05
11,697.9 175.0 1,372.9 1,198.0 1,081.0 8,100.0 117.0 1,100.0 1,125.0 8,100.0 1,100.0 1,125.0Total
- 41 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-3.01Corporate Services
CAP Form 1 (TCA)Questica#: 16-126
Information Services - Information Services
Project Detail, Justification & Reference Map
Microsoft Office Licenses - $267,000
Project Name & Description
Microsoft Office
The City is currently using Microsoft Office 2007 which is 8 years
old. Newer versions of Office provided enhanced productivity
features and address compatibility issues when exchanging or
sharing files with external parties.
Newer versions of Microsoft Office provide enhanced
functionality that will check documents for Accessibility issues,
provide an explanation as to why the document doesn't meet
Accessibility guidelines and also make recommendations for
improvements.
Commitments Made
None
Effects on Future Operating Budgets
None
- 42 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-126
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-3.01
Information Services - Information Services
Corporate Services
Project Description Microsoft Office
ExpendituresContractual Services 267.0 267.0
Total Direct Revenue
267.0Net Requirements 267.0
To Be Financed From:
ReservesMS Office License Reserve 117.0 117.0
117.0 117.0Total Reserves
150.0 150.0Capital Levy
- 43 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-3.02Corporate Services
CAP Form 1 (TCA)Questica#: 16-124
Information Services - Information Services
Project Detail, Justification & Reference Map
Road Patrol Upgrade - $11,700
Ticket Scanners Memorial Centre - $33,700
Point of Sale System for Kinsmen Arena - $5,862
Digital Image Storage - Scoping and Planning - $9,200
LIS FME Implementation - $29,700
Marketing Software Solution for Arena's - $34,300
OrgPlus Upgrade - $7,400
FileNexus Upgrade - $9,600
FileNexus Implementation (Fire, Legal, Public Works) - $18,500
E-Agenda Upgrade/Replacement - $5,600
Public Inquiry Upgrade - $12,600
LIS Integration to Public Inquiry -$5,600
Risk Management Link to File Nexus - $12,400
Risk Management - Claims and Incidents Reports - $5,600
RMS Link from Fire Pro to FDM - $20,000
RMS Link to FileNexus - $11,200
ICON Rico Report - $4,300
Policy Template - $5,000
On-line Parking Card - $13,000
Records Management - Shared Drive $49,900
Library iBook Upgrade - $4,300
City Works Mobile - $21,800
Re-purpose City Election App - $6,100
Digital Signage - $21,200
Central Traffic Server Replacement - $12,300
Right-of-Way Permitting - $24,600
Infrastructure Work Order Management - $6,100
Library Strategy Development - $120,771
Total of Projects = $522,333
Project Name & Description
This project includes various projects that business units have
requested Information Technology resources to assist with.
These requests are for either implementation of new software
that will improve efficiencies or for major upgrades to existing
enterprise/business systems.
Commitments Made
None
Effects on Future Operating Budgets
Software licenses generally incur an annual maintenance cost
that is approximately 20% of the initial capital investment.
- 44 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-124
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-3.02
Information Services - Information Services
Corporate Services
Project Description City Departmental Projects
ExpendituresContractual Services 4,572.3 522.3 450.0 450.0 450.0 450.0 2,250.0
Total Direct Revenue
Direct RevenueInternal Recoveries 175.0 175.0
175.0 175.0Total Direct Revenue
4,397.4Net Requirements 347.4 450.0 450.0 450.0 450.0 2,250.0
To Be Financed From:
4,397.4 347.4 450.0 450.0Capital Levy
450.0 450.0 2,250.0
- 45 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-3.03Corporate Services
CAP Form 1 (TCA)Questica#: 16-125
Information Services - Information Services
Project Detail, Justification & Reference Map
Capital Projects, Improvements - $262,000
Miscellaneous/Consulting Services - $20,000
Total: $282,000
This capital account is used for hardware, software, labour and
miscellaneous costs that are shared between the City and
Peterborough Utilities and the amounts shown represent the City’s
portion. An example would be capital costs associated with the AIX
server, which hosts corporate applications for both organizations.
Project Name & Description
Peterborough Technology Services - City Capital Expenditures
The requested funding amounts for the items listed below are the
City’s share of PTS Capital expenditures.
Peterborough Technology Services is the Information
Technology (IT) department that is jointly operated by the City of
Peterborough and the Peterborough Utilities Group. One of the
many benefits of having a shared IT department is there are
opportunities to share costs.
Commitments Made
None
Effects on Future Operating Budgets
Software licenses will incur an annual maintenance cost that is
approximately 20% of the capital cost.
- 46 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-125
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-3.03
Information Services - Information Services
Corporate Services
Project Description PTS - City Capital Expenditures
ExpendituresContractual Services 4,107.0 282.0 350.0 375.0 400.0 450.0 2,250.0
Total Direct Revenue
4,107.0Net Requirements 282.0 350.0 375.0 400.0 450.0 2,250.0
To Be Financed From:
4,107.0 282.0 350.0 375.0Capital Levy
400.0 450.0 2,250.0
- 47 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-3.04Corporate Services
CAP Form 1 (TCA)Questica#: 16-127
Information Services - Information Services
Project Detail, Justification & Reference Map
Machinery and Equipment/Computer Hardware and Software
(Server replacements, Notebook computers, software)
Total:$243,300
Project Name & Description
City Technology Projects and Capital Improvements
This project includes various Information Technology
infrastructure items, including servers, data communication
switches and software.
Commitments Made
None
Effects on Future Operating Budgets
Software licenses will incur an annual maintenance cost that is
approximately 20% of the initial capital investment.
- 48 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-127
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-3.04
Information Services - Information Services
Corporate Services
Project Description City Technology Projects and Capital Improvements
ExpendituresContractual Services 2,493.3 243.3 250.0 250.0 250.0 250.0 1,250.0
Total Direct Revenue
2,493.3Net Requirements 243.3 250.0 250.0 250.0 250.0 1,250.0
To Be Financed From:
2,493.3 243.3 250.0 250.0Capital Levy
250.0 250.0 1,250.0
- 49 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-3.05Corporate Services
CAP Form 1 (TCA)Questica#: 16-128
Information Services - Information Services
Project Detail, Justification & Reference Map
The following software and equipment will be purchased and
charged to divisional budgets in the Operating Budget.
Desktop Computers - $54,190
Monitors - $4,100
Project Name & Description
Software and Desktop Equipment Replacement Plan
Commitments Made
None
Effects on Future Operating Budgets
- 50 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-128
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-3.05
Information Services - Information Services
Corporate Services
Project Description Software and Desktop Equipment Replacement Plan
ExpendituresContractual Services 258.3 58.3 50.0 50.0 50.0 50.0
Total Direct Revenue
258.3Net Requirements 58.3 50.0 50.0 50.0 50.0
To Be Financed From:
258.3 58.3 50.0 50.0Capital Levy
50.0 50.0
- 51 -
- 52 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Corporate Services
Other
Enterprise Software
Modernization 1,000.0 150.0 2,150.0 1,150.0 500.0 500.0 1,150.0 500.0 500.0 3-4.01
Website Refresh
200.0 400.0 200.0 100.0 100.0 200.0 100.0 100.0 3-4.02
Participatory Budgeting
100.0 300.0 100.0 100.0 100.0 100.0 100.0 100.0 3-4.03
2,850.0 1,450.0 1,450.0 1,300.0 150.0 700.0 700.0 700.0 700.0Total
- 53 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-4.01Corporate Services
CAP Form 1 (TCA)Questica#: 16-015
Finance - Other
Project Detail, Justification & Reference Map
The estimated funding required to implement an industry standard
solution over the next three year period will be set aside in this
project.
Specific computerized applications due for replacement include:
- Financial Enterprise Resource Planning software - the product has
been in use since 1997 and although it has been updated at various
times throughout the years, it is built on a framework that is simply
outdated and is becoming increasingly difficult to use to meet
today's business requirements.
- Recreation/Point of Sale Software - the product is end of life with
the Vendor no longer providing support past November 2017.
- Property Taxation Software - the current product being used meets
today's legislative requirements, but does not include any of the
electronic customer service offerings that are expected in today's
business environment.
The project will deliver business value to the City by:
• realizing greater operational efficiency and flexibility
• being more responsive to change eg. facilitates easy upgrades,
scales efficiently, integrates with new and existing applications,
performs adequately and delivers the functionality required
• providing a support foundation for growth and change to meet
current and future business requirements
• increasing customer satisfaction by being able to obtain
information on a timely basis
Project Name & Description
Enterprise Software Modernization
Commitments Made
None at this time. During 2015, and as part of developing key
requirements for the project, staff are developing an Information
Technology road map that will assist in making key decisions as
the project moves forward.
Effects on Future Operating Budgets
Updating the City's Enterprise software will require additional
ongoing software maintenance fees that will be budgeted as part
of the City's Information Services Operating Budget. Specific
amounts will not be available until Vendors are identified as part
of the City's normal procurement processes.
- 54 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-015
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-4.01
Finance - Other
Corporate Services
Project Description Enterprise Software Modernization
ExpendituresContractual Services 2,150.0 1,150.0 500.0 500.0
Total Direct Revenue
2,150.0Net Requirements 1,150.0 500.0 500.0
To Be Financed From:
ReservesCapital Levy Reserve 150.0 150.0
150.0 150.0Total Reserves
2,000.0 1,000.0 500.0 500.0Capital Levy
- 55 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-4.02Corporate Services
CAP Form 1 (TCA)Questica#: 16-053
Finance - Other
Project Detail, Justification & Reference Map
The purpose of this project is to refresh the City’s main website:
http://www.peterborough.ca/
The City's website is a key communication tool for the municipality.
www.Peterborough.ca has over 100,000 visitors per year, who view
more than 360,000 pages annually. City residents use the website
to access information on City business, register for programs, pay
parking tickets and purchase products and services. Increasingly,
we are using the website to engage in two-way communication with
residents through online surveys and links with social media.
The City's website is more than 10 years old and is beginning to lag
behind current expectations in both functionality and design. A
website refresh is required to address these issues.
Required features of the refresh include:
- Easy access to information for residents, businesses and visitors
- Updated design, more flexible style templates
- Functionality that allows for customer engagement via interactive
surveys and social media
- Supports or integrates with e-commerce technology
- Content management system that is easy for staff to use and
includes approval protocols
- AODA Compliance: WCAG 2.0 Level A, WCAG 2.0 Level AA by
2021
- Mobile friendly
- Functional integration with the City's current and future mobile
apps.
Project Name & Description
Corporate Website Refresh
Commitments Made
Effects on Future Operating Budgets
Maintenance and technical support of the City's website is
required. The effect this may have on future operating budgets
will depend on whether this work is maintained in-house by
Peterborough Technology Services, or contracted out. Details
are not currently available, but will be presented as the project is
developed.
- 56 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-053
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-4.02
Finance - Other
Corporate Services
Project Description Website Refresh
ExpendituresContractual Services 400.0 200.0 100.0 100.0
Total Direct Revenue
400.0Net Requirements 200.0 100.0 100.0
To Be Financed From:
400.0 200.0 100.0 100.0Capital Levy
- 57 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 3-4.03Corporate Services
CAP Form 1 (TCA)Questica#: 16-054
Finance - Other
Project Detail, Justification & Reference Map
PB is about governments implementing a process that provides
residents direct decision-making about a portion of the municipal
budget. The proposed criteria for eligible community improvement
projects has been kept purposely broad to ensure maximum
flexibility so that identified community priorities can be funded and
implemented.
Community Improvement Projects must be:
• Projects that acquire, develop, maintain or improve infrastructure
or assets owned or leased by the City;
• Projects that do not delay, cancel or supersede the Council
approved Capital Program;
• Projects that do not create future financial impacts in the
Operating Budget;
• Projects that begin construction within twelve (12) months and
will be completed within eighteen (18) months after the community
votes.
Project Name & Description
Participatory Budgeting
Commitments Made
On May 19, Council approved the recommendations outlined in
report CPFS15-019, dated May 11, 2015 of the Director of
Corporate Services as follows:
a) That a Participatory Budgeting (PB) Pilot be introduced in
2016 in each of the five City Wards and that the Draft 2016
Capital Budget includes funding for the project.
b) That each Ward be allocated an amount of $20,000 in capital
funding for community improvement projects identified through a
Participatory Budgeting Process.
Effects on Future Operating Budgets
None. Projects must not create future financial impacts in the
Operating Budget.
- 58 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-054
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-4.03
Finance - Other
Corporate Services
Project Description Participatory Budgeting
ExpendituresContractual Services 300.0 100.0 100.0 100.0
Total Direct Revenue
300.0Net Requirements 100.0 100.0 100.0
To Be Financed From:
300.0 100.0 100.0 100.0Capital Levy
- 59 -
- 60 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Corporate Services
Other
Accessibility
Improvements 25.0 814.4 764.4 25.0 25.0 25.0 25.0 3-4.04
Fairhaven Capital
Funding 1,696.0 154.2 38.0 2,827.5 531.3 192.2 200.0 208.0 1,696.0 192.2 200.0 208.0 3-4.05
Kawartha Trades &
Technology Centre 333.4 1,000.0 666.6 333.4 333.4 3-4.06
PCCHU - 185 King
Street 89.7 261.7 172.0 89.7 89.7 3-4.07
Phase-in DC's
331.0 1,323.5 331.0 331.0 331.0 330.5 331.0 331.0 330.5 3-4.08
Hospice Peterborough
500.0 1,500.0 500.0 500.0 500.0 500.0 500.0 500.0 3-4.09
Development Charge
Study Update 160.0 200.0 40.0 160.0 40.0 3-4.10
7,927.1 2,465.3 1,471.3 1,471.3 1,408.3 1,856.0 63.0 1,096.0 1,038.5 1,856.0 1,096.0 1,038.5Total
- 61 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 3-4.04Corporate Services
CAP Form 1 (Other)Questica#: 09960
Finance - Other
Project Detail, Justification & Reference Map
The AAC consists of individuals with various mobility, hearing and
visual disabilities as well as representatives from community
agencies that support people with disabilities such as the CNIB and
an appointed Member of City Council. City staff present projects that
improve accessibility and request required funding. A list of all City
facilities and their status with respect to accessibility has been
updated. From this list, a priority rating will be established and used
for funding future accessibility projects.
The balance in the Access Fund as of December 31, 2014 was
$198,810. The following commitments have been made from this
money:
• $10,000 Accessibility Parking Eastgate Park (Walker Ave)
• $ 1,680 Wellness Centre - Water Wheel Chair
The balance in the fund after the above commitments is $187,130.
The remaining amount will be applied towards specific department
requests or other accessibility projects as the AAC deems
appropriate or necessary to make City-owned facilities more
accessible. Examples include installation of elevators, ramps,
power-operated doors, handrails, signage, accessible washrooms,
strobe alarms, TTY equipment, and contrast stripes on stairs.
Project Name & Description
Accessibility Improvements - Improvements to City-owned or
operated facilities to allow for barrier-free access for people with
disabilities. This fund (called the “Access Fund”) is administered
by the Accessibility Advisory Committee (AAC).
Commitments Made
Council adopted a policy in 1989 of upgrading all municipal
buildings to meet or exceed Ontario Building Code standards
with respect to barrier-free design. The Accessibility for
Ontarians with Disabilities Act (2005) has a goal of an accessible
Ontario by the year 2025. The City is obligated to follow the
Customer Service Standard and the Integrated Accessibility
Standard which includes a general requirement that accessibility
must be considered for all procurement, as well as requirements
for Employment, Transportation, Information and
Communication, and the Design of Public Spaces.
Improvements to accessibility of the built environment are being
implemented via revisions to the Ontario Building Code (2015).
As such, most City projects now include accessibility as a
legislated requirement, and are budgeted accordingly. The
Access fund is intended to fund projects that the City might
otherwise not get to, or where the minimum legislated
requirement should be enhanced.
Effects on Future Operating Budgets
An annual contribution, from the Operating Budget, is made to
the Access Fund to fund these capital projects. The amount for
2016 is $25,000. - 62 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 09960
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-4.04
Finance - Other
Corporate Services
Project Description Accessibility Improvements
ExpendituresContractual Services 814.4 764.4 25.0 25.0
Total Direct Revenue
814.4Net Requirements 764.4 25.0 25.0
To Be Financed From:
ReservesAccessibility Improvements Res 814.4 764.4 25.0 25.0
814.4 764.4 25.0 25.0Total Reserves
- 63 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 3-4.05Corporate Services
CAP Form 1 (Other)Questica#: 13122
Finance - Other
Project Detail, Justification & Reference Map
Fairhaven has limited revenue sources and the Ministry of Health
and Long Term Care does not provide funding for capital projects,
equipment or the building. Capital repairs had been funded from a
Capital Reserve, however that was unsustainable.
A capital plan and ongoing funding from the City and County started
in 2013. The amount for 2016 will be $192,200.
This renewed support has allowed Fairhaven to:
• Replace Westview 2 Home Area flooring
• Replace countertops in eight serveries
• Perform HVAC repairs and system upgrades
• Purchase Nursing and Personal Care equipment (slings, lifts, cots,
etc.)
• Purchase room furnishings
• Repave walkways
• Expand the nurse call system
• Complete critical system repairs and improvements (fire safety,
generator, elevators, electrical system, etc.)
Project Name & Description
Fairhaven Capital Funding
Commitments Made
As part of report CPFS12-062 dated September 4, 2012, Council
resolved that beginning with the 2013 Capital Budget, an annual
provision would be included in the Draft Capital Budget to
support Fairhaven’s on-going capital program.
Effects on Future Operating Budgets
- 64 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13122
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-4.05
Finance - Other
Corporate Services
Project Description Fairhaven Capital Funding
ExpendituresContractual Services 2,827.5 531.3 192.2 200.0 208.0 216.5 225.2 1,254.3
Total Direct Revenue
2,827.5Net Requirements 531.3 192.2 200.0 208.0 216.5 225.2 1,254.3
To Be Financed From:
ReservesCapital Levy Reserve 213.8 175.8 38.0
213.8 175.8 38.0Total Reserves
2,613.7 355.5 154.2 200.0 208.0Capital Levy
216.5 225.2 1,254.3
- 65 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 3-4.06Corporate Services
CAP Form 1 (Other)Questica#: 14133
Finance - Other
Project Detail, Justification & Reference Map
The funding agreement included a provision for the City to provide a
$1.0 million contribution to the College’s Kawartha Trades and
Technology Centre and Fleming to sell the former McRae Campus
at 555 Bonaccord Street to Peterborough Housing Corporation
(PHC) for $800,000. The sale price represents approximately 50%
of its $1.6-$1.9 million appraised value obtained by the College.
PHC will re-develop the site into affordable housing units.
The 2016 draft capital budget includes the third installment at
$333,400 to complete the commitment.
Project Name & Description
Kawartha Trades and Technology Centre (KTTC)
Commitments Made
Through Report CAO13-003, dated April 22, 2013 the City
committed in principle to provide $1.0 million towards the
Kawartha Trades and Technology Centre construction costs over
a three year period 2014 - 2016 subject to a satisfactory funding
agreement being reached.
Through Report CAO14-015, dated July 28, 2014 Council
approved the funding agreement and the payment of the first
installment of $333,333.
Effects on Future Operating Budgets
- 66 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14133
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-4.06
Finance - Other
Corporate Services
Project Description Kawartha Trades & Technology Centre
ExpendituresContractual Services 1,000.0 666.6 333.4
Total Direct Revenue
1,000.0Net Requirements 666.6 333.4
To Be Financed From:
ReservesCapital Levy Reserve 333.3 333.3
333.3 333.3Total Reserves
666.7 333.3 333.4Capital Levy
- 67 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 3-4.07Corporate Services
CAP Form 1 (Other)Questica#: 14135
Finance - Other
Project Detail, Justification & Reference Map
It is anticipated that if the CCHU moves, there would be an increase
in the CCHU's operating request to the City of Peterborough. An
additional amount of $40,587 has been included in the 2016
operating budget.
A provision of $89,700 in the 2016 Capital Budget completes the
one-time funding commitment of $261,666 for the move.
Based on report CPFS15-042 dated August 31, 2015, Council
approved a loan guarantee to Infrastructure Ontario for the City’s
share of the estimated $3.6 million debenture.
Project Name & Description
County City Health Unit – One Time City Share – 185 King Street
Commitments Made
On January 26, 2015, based on Report CP15-004 dated January
26, 2015 Peterborough County-City Health Unit Presentation,
Council approved a series of recommendations that would permit
the CCHU to move to 185 King Street, including
recommendations b) and c) which read as follows:
b) That, to comply with the Health Protection and Promotion Act,
which stipulates a board of health may acquire and hold real
property for the purpose of carrying out the functions of the board
and may sell, exchange, lease, mortgage or otherwise charge or
dispose of real property owned by it only if board of health has
first obtained the consent of the councils of the majority of the
municipalities within the health unit served by the board of
health, the City of Peterborough approves, in principle, the
purchase of the first three floors of 185 King Street and the
relocation of the Peterborough County-City Health Unit subject to
all conditions of the purchase and sale being satisfied to the
satisfaction of the Board of the Peterborough County-City Health
Unit;
c) That the Peterborough County-City Health Unit Relocation
Business Plan, as provided to City staff and set out in Appendix
A to Report CPFS15-004 be approved.
Effects on Future Operating Budgets
- 68 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14135
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-4.07
Finance - Other
Corporate Services
Project Description PCCHU - 185 King Street
ExpendituresContractual Services 261.7 172.0 89.7
Total Direct Revenue
261.7Net Requirements 172.0 89.7
To Be Financed From:
ReservesReserves & Reserve Funds 69.9 69.9
69.9 69.9Total Reserves
191.8 102.1 89.7Capital Levy
- 69 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 3-4.08Corporate Services
CAP Form 1 (Other)Questica#: 15131
Finance - Other
Project Detail, Justification & Reference Map
The phase-in of the rates resulted in lost Development Charge
revenues amounting to $1.3 million.
The Development Charges Act, 1997 (Act) permits municipalities to
provide full or partial exemptions for types of development and for
the phasing in of development charges in Section 5 (1) 10.
In Section 5 (6) 3, the Act also states:
If the development charge by-law will exempt a type of development,
phase in a development charge or otherwise provide for a type of
development to have a lower development charge than is allowed,
the rules for determining development charges may not provide for
any resulting shortfall to be made up through higher development
charges for other development.
The effect of this provision is to ensure that phase-ins are funded
from non-DC sources. This capital project is to fund the phase-in
amount by transferring an equal amount into the Development
Charge Reserve over the period 2015-2018.
Project Name & Description
Phase-in of Development Charges
Commitments Made
In consideration of Report CPFS12-056, dated July 23, 2012,
Development Charges, Council approved a phase-in of the
Engineering component of the City-Wide Uniform Charge as
follows:
August 1, 2012 – 0%
January 1, 2013 – 50%
January 1, 2014 – 50%
Effects on Future Operating Budgets
- 70 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15131
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-4.08
Finance - Other
Corporate Services
Project Description Phase-in DC's
ExpendituresContractual Services 1,323.5 331.0 331.0 331.0 330.5
Total Direct Revenue
1,323.5Net Requirements 331.0 331.0 331.0 330.5
To Be Financed From:
1,323.5 331.0 331.0 331.0 330.5Capital Levy
- 71 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 3-4.09Corporate Services
CAP Form 1 (Other)Questica#: 16-107
Finance - Other
Project Detail, Justification & Reference Map
Based on Report CPFS15-036 2016 Budget Guidelines dated July
27, 2015, Council approved the following recommendation:
That, with respect to the Hospice Peterborough Renovation Project,
i) the City commit in principle to provide $1.5 million towards the
project construction costs over a three year period 2016 to 2018,
subject to a satisfactory funding agreement being reached, and
ii) That the 2016 Draft Capital Budget includes the first $500,000
annual contribution.
Project Name & Description
Hospice Peterborough Funding Request
Commitments Made
On January 12, 2015 based on Report CAO15-001 dated
January 12, 2015 Hospice Peterborough Funding Request
Presentation to January 13, 2015 Budget Committee Council
approved the following recommendation:
That the Hospice Peterborough presentation to the January 13,
2015 Budget Committee meeting, seeking $1.5 million financial
support from the City to be paid in 3 annual $500,000
instalments over the three-year period 2016 to 2018 to support a
$6.5 million renovation to their property at 325 London Street be
presented to Council prior to the 2016 Budget Guideline Report
being considered.
Effects on Future Operating Budgets
- 72 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-107
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-4.09
Finance - Other
Corporate Services
Project Description Hospice Peterborough
ExpendituresContractual Services 1,500.0 500.0 500.0 500.0
Total Direct Revenue
1,500.0Net Requirements 500.0 500.0 500.0
To Be Financed From:
1,500.0 500.0 500.0 500.0Capital Levy
- 73 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 3-4.10Corporate Services
CAP Form 1 (Other)Questica#: 16-013
Finance - Other
Project Detail, Justification & Reference Map
Development Charges are levied in accordance with various
Development Charge by-laws that were approved in August 2012
(Report CPFS12-056, dated July 23, 2012) and September 2014
(Report CPFS14-027 dated September 22, 2014), all of which
establish various Development Charge rates.
The current rate for City-Wide General and Engineered Services is
in effect for the period January 1, 2015 to December 31, 2019,
whereas the Planning Area rates are in effect for the period August
1, 2012 to July 31, 2017.
No funds are needed until 2017, when the Planning Area rates will
be set to expire and a new Background Study will be required.
Project Name & Description
Development Charge Study Update
Commitments Made
Effects on Future Operating Budgets
- 74 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-013
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 3-4.10
Finance - Other
Corporate Services
Project Description Development Charge Study Update
ExpendituresContractual Services 200.0 40.0 60.0 100.0
Total Direct Revenue
200.0Net Requirements 40.0 60.0 100.0
To Be Financed From:
Development ChargesDCRF Gen Gov 180.0 36.0 54.0 90.0
180.0 36.0Total Development Charges 54.0 90.0
20.0 4.0Capital Levy 6.0 10.0
- 75 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services Summary
600.0 200.0 1,950.0 550.0 200.0 300.0 300.0 600.0 200.0 300.0 300.0 USD Admin 5-1
173,515.0 500.0 75.0 5,835.6 4,501.4 262,525.0 35,568.0 10,912.0 17,987.0 24,543.0 159,109.8 10,912.0 17,116.0 24,543.0 Arterial Streets 5-2
41,200.0 457.7 75.0 970.0 1,747.3 64,600.0 3,250.0 3,250.0 9,050.0 7,850.0 40,580.0 2,792.3 8,525.3 7,750.0 Collector and Local
Streets5-3
18,170.0 525.0 275.0 21,730.0 1,160.0 800.0 1,600.0 18,170.0 800.0 1,600.0 Bridges 5-4
10,758.7 321.6 250.0 424.9 340.2 15,899.4 1,064.0 1,336.7 1,341.5 1,398.5 10,758.7 1,336.7 1,341.5 1,398.5 Sidewalks 5-5
6,740.0 4,250.0 20,780.0 2,535.0 4,250.0 3,255.0 4,000.0 6,740.0 4,250.0 3,255.0 4,000.0 Sanitary Sewers 5-6
7,000.0 1,150.0 11,302.4 1,152.4 1,150.0 1,000.0 1,000.0 7,000.0 1,150.0 1,000.0 1,000.0 Storm Sewers 5-7
22,810.3 465.2 4,271.8 1,469.0 50,636.2 5,738.4 6,206.0 13,583.4 2,298.1 22,810.3 6,206.0 13,583.4 2,298.1 Public Works 5-8
5,813.5 844.3 9,663.1 1,553.6 844.3 715.1 736.6 5,813.5 844.3 715.1 736.6 Environmental
Protection Services5-9
5,885.0 262.5 262.5 19,592.7 4,954.0 525.0 6,068.7 2,160.0 2,942.5 262.5 4,793.7 1,080.0 Waste Management 5-10
58,763.6 6.1 55.3 650.0 590.0 69,310.6 5,034.2 1,301.4 2,308.3 1,903.1 58,763.6 1,301.4 2,308.3 1,903.1 Transit 5-11
2,589.1 350.0 59.8 3,843.1 139.6 409.8 141.4 563.2 2,589.1 409.8 141.4 563.2 Parking 5-12
2,658.6 234.8 14.4 4,455.2 1,026.5 249.2 256.6 264.3 2,658.6 249.2 256.6 264.3 Traffic and
Transportation5-13
325.0 325.0 650.0 650.0 325.0 Demand
Management5-14
204,580.0 208,810.0 2,100.0 2,130.0 204,580.0 2,100.0 2,130.0 Flood Reduction
Master Plan Projects5-15
765,747.7 1,045.2 63,725.7 32,084.4 31,039.2 1,680.3 561,083.8 1,352.7 12,502.3 15,503.9 59,707.0 49,146.8 543,116.1 57,036.3 47,966.8Total
- 76 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services Summary
1,769.4 284.0 100.0 4,624.3 971.1 384.0 849.9 649.9 1,769.4 384.0 849.9 649.9 USD Admin 5-1
8,770.0 93.0 84.0 8,997.0 50.0 177.0 8,770.0 93.0 Arterial Streets 5-2
3,190.0 500.0 5,395.0 135.0 500.0 765.0 805.0 3,190.0 500.0 765.0 805.0 Bridges 5-4
1,330.0 112.1 47.9 2,265.0 440.0 160.0 165.0 170.0 1,330.0 160.0 165.0 170.0 Public Works 5-8
675.0 9,387.0 4,262.0 1,225.0 3,225.0 675.0 558.0 3,225.0 Environmental
Protection Services5-9
75.0 75.0 75.0 75.0 Parking 5-12
274.4 32.8 626.1 250.3 32.8 33.8 34.8 274.4 32.8 33.8 34.8 Demand
Management5-14
7,025.0 1,975.0 29,003.4 18,453.4 1,975.0 775.0 775.0 7,025.0 1,975.0 775.0 775.0 Flood Reduction
Master Plan Projects5-15
60,372.8 84.0 24,561.8 3,303.8 3,219.8 503.9 23,033.8 93.0 2,622.9 3,813.7 5,659.7 23,033.8 3,146.7 5,659.7Total
- 77 -
- 78 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
USD Admin
Street Lighting
Program 600.0 200.0 1,950.0 550.0 200.0 300.0 300.0 600.0 200.0 300.0 300.0 5-1.01
1,950.0 550.0 200.0 200.0 200.0 600.0 300.0 300.0 600.0 300.0 300.0Total
- 79 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-1.01Utility Services
CAP Form 1 (TCA)Questica#: 12514
USD Administration - USD Admin
Project Detail, Justification & Reference Map
A large percentage of the existing street light infrastructure is
approaching or has passed its useful life. In addition, there are cost
benefits available with some of the new light sources now coming
onto the market.
In 2012, the City updated our existing inventory information so that
an appropriate asset management regime can be developed. In
2013, the City completed a condition rating of the street lighting
infrastructure. Based on the condition rating recommendations, a
number of streetlight poles will be replaced in 2016.
An assessment of new light sources is on-going. A new pilot project
was initiated in 2015 to test specific LED lights. The retrofit to LED
technology is expected to be done in partnership with an entity for
the supply and installation of equipment. Associated with this
retrofit some upgrades to the aging infrastructure will be required.
Council should expect further reports on the matter of the City’s
street light infrastructure.
Project Name & Description
Street Lighting Program
Commitments Made
Effects on Future Operating Budgets
With new low energy light sources, it is anticipated that the
consumption of energy and maintenance costs for the City street
lights will be reduced.
- 80 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12514
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-1.01
USD Administration - USD Admin
Utility Services
Project Description Street Lighting Program
ExpendituresContractual Services 1,950.0 550.0 200.0 300.0 300.0 300.0 300.0
Total Direct Revenue
1,950.0Net Requirements 550.0 200.0 300.0 300.0 300.0 300.0
To Be Financed From:
ReservesFRMP Reserve Sew Sur -50.0 -50.0
Contribution from related project 100.0 100.0
50.0 50.0Total Reserves
1,900.0 500.0 200.0 300.0 300.0Capital Levy
300.0 300.0
- 81 -
- 82 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
USD Admin
Emerald Ash Borer
(EAB) Management
Plan 1,769.4 284.0 4,099.3 746.1 284.0 649.9 649.9 1,769.4 284.0 649.9 649.9 5-1.02
Asset Management
Project 100.0 525.0 225.0 100.0 200.0 100.0 200.0 5-1.03
4,624.3 971.1 384.0 384.0 284.0 1,769.4 100.0 849.9 649.9 1,769.4 849.9 649.9Total
- 83 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-1.02Utility Services
CAP Form 1 (Other)Questica#: 13515
USD Administration - USD Admin
Project Detail, Justification & Reference Map
The EAB Management Plan combines knowledge of the EAB
lifecycle with good forestry practices and cost containment to
provide a viable process for dealing with the EAB and the Ash Tree
component of our urban forest. In 2013, a staff position was
established to manage the plan, an inventory of Ash trees was
undertaken including condition ratings to assist with the decisions
around which trees to save and which to replace and an outreach
program was initiated to share knowledge and co-ordinate EAB
reactions with all major stakeholders in the City, County and Ontario
municipalities in proximity to Peterborough.
The Management Plan was well documented in Report
USDIR13-004 and involves identification of EAB infested areas,
selected tree removals (with subsequent replacements) and
treatments. Included in all of the foregoing is a significant public
education process. The Plan was revised as more accurate
inventory and monitoring data became available.
EAB was discovered in isolated areas of the City in 2015. In 2015,
a rotating 2-year treatment cycle of Ash trees was initiated.
Selective removals will begin in earnest in 2016.
Project Name & Description
Emerald Ash Borer (EAB) Management Plan
Commitments Made
Council, at its meeting of April 8, 2013 in considering Report
USDIR13-004, directed staff to initiate the EAB Management
Plan (Option 3 – Hybrid Plan) and to report back on the impact of
the plan to the 2014 Budget.
On September 30, 2013 Council, in considering Report
USDIR13-012, directed staff to proceed with a revised EAB
Management Plan. Using more up-to-date information, and
examining alternative management scenarios, staff were able to
retain all the elements of the original Management Plan yet
reduce the 10-year cost by about $1 million.
Effects on Future Operating Budgets
Council authorized a 3-year contract position to implement the
EAB Management Plan. Staffing requirements are included in
the 2016 and future year operating budgets with recoveries from
this Capital Budget.
- 84 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13515
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-1.02
USD Administration - USD Admin
Utility Services
Project Description Emerald Ash Borer (EAB) Management Plan
ExpendituresContractual Services 4,099.3 746.1 284.0 649.9 649.9 594.8 594.8 579.8
Total Direct Revenue
4,099.3Net Requirements 746.1 284.0 649.9 649.9 594.8 594.8 579.8
To Be Financed From:
ReservesNew Subdivision Tree Reserve 23.4 23.4
Utility Services Reserve 58.9 58.9
Contribution from related project 126.8 126.8
209.1 209.1Total Reserves
3,890.2 537.0 284.0 649.9 649.9Capital Levy
594.8 594.8 579.8
- 85 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-1.03Utility Services
CAP Form 1 (Other)Questica#: 14250
USD Administration - USD Admin
Project Detail, Justification & Reference Map
The project involves the implementation of a program and systems
to assist asset stewards in managing City assets. This program and
system will assist in capital budget preparation and weighing
priorities and determining when capital assets should be replaced
versus maintained.
The Province’s Ten-Year Infrastructure Plan makes it clear that
municipalities will be required to develop and file an asset
management plan to support future funding applications.
The 2016 budget request will provide financial resources for
software, and other technology needs as well as condition ratings
updates that will be necessary to support an Asset Management
Plan.
Project Name & Description
Asset Management Project
Commitments Made
On December 8, 2014, Council approved Report USDIR14-008
adopting the City's first Capital Asset Management Plan as the
foundation for the City's infrastructure strategies.
Effects on Future Operating Budgets
Proceeding with a full Asset Management regime will result in
ongoing costs to maintain the Asset Management System.
- 86 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14250
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-1.03
USD Administration - USD Admin
Utility Services
Project Description Asset Management Project
ExpendituresContractual Services 525.0 225.0 100.0 200.0
Total Direct Revenue
525.0Net Requirements 225.0 100.0 200.0
To Be Financed From:
ReservesWaste Water Reserve Fund 300.0 100.0 100.0 100.0
300.0 100.0 100.0 100.0Total Reserves
225.0 125.0 100.0Capital Levy
- 87 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Arterial Streets
Parkhill Road West -
Wallis Drive to West
City Limit 2,875.5 2,524.5 18,107.0 8,207.0 5,400.0 4,500.0 5,400.0 4,500.0 5-2.01
Chemong - Parkhill to
PWay ROW 11,250.0 500.0 17,590.0 4,840.0 500.0 1,000.0 11,250.0 500.0 1,000.0 5-2.02
Ashburnham Drive -
Lansdowne Street to
Maria Street 2,200.0 830.0 9,530.0 6,500.0 3,030.0 3,030.0 5-2.03
Brealey - Lansdowne
to Stenson 552.6 979.4 6,132.0 4,600.0 1,532.0 1,532.0 5-2.04
Armour Rd- Nassau
Mills Road South to
Rotary Trail 207.5 42.5 7,650.0 650.0 250.0 750.0 6,000.0 250.0 750.0 6,000.0 5-2.05
McDonnel Gilchrist
Rehabilitation 75.0 125.0 1,600.0 200.0 1,400.0 200.0 1,400.0 5-2.06
Carnegie Planning
Area N/S Arterial 1,300.0 1,300.0 429.0 5-2.07
Sherbrooke
St-Glenforest to W 10,900.0 1,950.0 500.0 8,450.0 500.0 8,450.0 5-2.08
Brealey - Lansdowne
to Sherbrooke Street 6,990.0 500.0 990.0 5,500.0 990.0 5,500.0 5-2.09
City Wide
Transportation Op
Improvements 13,200.0 16,449.0 449.0 1,400.0 1,400.0 13,200.0 1,400.0 1,400.0 5-2.10
Parkway Corridor
Extension (Clonsilla Av
to Water St) 66,705.0 79,660.0 6,240.0 4,947.0 1,768.0 66,705.0 4,947.0 1,768.0 5-2.11
River Road - Hwy7/115
to Lansdowne Street 7,500.0 8,425.0 500.0 425.0 7,500.0 500.0 425.0 5-2.12
Lansdowne West -
Spillsbury to Clonsilla 3,800.0 5,000.0 700.0 500.0 3,800.0 700.0 500.0 5-2.13
- 88 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Brealey - Sherbrooke
to Parkhill 6,420.0 6,920.0 500.0 6,420.0 500.0 5-2.14
Charlotte Street –
Clonsilla Avenue to
Monaghan Road 700.0 2,332.0 1,632.0 700.0 5-2.15
Armour Rd -
Thompson Creek to
Francis Stewart 1,515.0 1,515.0 1,515.0 5-2.16
Carnegie Planning
Area - E/W Arterial 5,500.0 5,500.0 1,815.0 5-2.17
Maria St - Walker Ave
to Television Rd 4,735.0 4,735.0 4,735.0 5-2.18
University Rd -
Upgrade Arterial 6,940.0 6,940.0 2,914.8 5-2.19
Television Rd -
Lansdowne to Parkhill
Rd 28,450.0 28,450.0 28,450.0 5-2.20
Ashburnham -
McFarlane to Parkhill 6,100.0 6,100.0 6,100.0 5-2.21
Pioneer Rd - Nassau
Mills to Cty Rd 4 10,700.0 10,700.0 4,005.0 5-2.22
262,525.0 35,568.0 10,912.0 10,912.0 75.0 173,515.0 500.0 5,835.6 4,501.4 17,987.0 24,543.0 159,109.8 17,116.0 24,543.0Total
- 89 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.01Utility Services
CAP Form 1 (TCA)Questica#: 06190
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
Major reconstruction and urbanization of Parkhill Road is required to
improve the safe operation of this road, provide better storm
drainage control, and to service new development within the
Jackson Planning Area. This project will involve pavement,
curb/gutter, sidewalk(s), bike lanes, storm and sanitary sewers,
turning lanes and signalization. The vertical alignment of the road
will be improved and an urban cross section will be constructed.
A Schedule ‘C’ Class Environmental Assessment, including an
Environmental Study Report is complete with the preferred
alternative endorsed by Council. The major road works will be
designed, tendered and constructed in one phase although
construction will span multiple years. Construction commenced in
2015 with works at the Parkhill Road West and Wallis Drive
intersection and installation of a large storm outlet by the Parkhill
Sanitary Pumping Station. The entire project is expected to span
three construction seasons.
This project is to be partially funded through the Development
Charges (City Wide Uniform Charge).
Project Name & Description
Parkhill Road West - Wallis Drive to West City Limit
Commitments Made
City Council, at its meeting of December 12, 2011, directed staff
to finalize the Parkhill Road West Class Environmental Study
Report and to post the Environmental Study Report for public
review for the mandatory 30-day public review period. Approval
of the Environmental Study Report was achieved May 30, 2012.
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 90 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 06190
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.01
Engineering - Arterial Streets
Utility Services
Project Description Parkhill Road West - Wallis Drive to West City Limit
ExpendituresContractual Services 18,107.0 8,207.0 5,400.0 4,500.0
Total Direct Revenue
18,107.0Net Requirements 8,207.0 5,400.0 4,500.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 4,200.5 1,300.0 650.5 2,250.0
DCRF Engineering Rds & Related 6,589.5 2,114.5 2,225.0 2,250.0
10,790.0 3,414.5 2,875.5 4,500.0Total Debenture Financing
Development ChargesDCRF Engineering Rds & Related 2,500.0 2,500.0
2,500.0 2,500.0Total Development Charges
ReservesUtility Services Reserve 82.0 82.0
Waste Water Reserve Fund 2,062.5 2,062.5
Contribution from related project 869.0 869.0
Federal Gas Tax 1,803.5 1,341.5 462.0
4,817.0 2,292.5 2,524.5Total Reserves
- 91 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.02Utility Services
CAP Form 1 (TCA)Questica#: 07193
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
Major reconstruction to widen this road to five lanes of traffic, by the
introduction of a centre turn lane, was identified in the
Transportation Master Plan. This work is necessitated by an
increase in traffic volumes and commercial properties.
Detailed design will follow Ministry of Environment approval of the
Municipal Class EA. Property acquisition and utility relocation
funding will be ongoing as the project proceeds.
The project cost will be more accurately defined during completion
of the detailed design. It is also anticipated that flood reduction
measures will be required as well as sanitary sewer upgrades to
address the bottleneck issue within the existing system. Integration
with the planned Parkway project will also guide the design of this
project. The development and influence of the Parkway project has
allowed the Chemong Road reconstruction to be deferred from its
original schedule.
This project is to be partially funded through Development Charges
(City Wide Uniform Charge and Area Specific).
Project Name & Description
Chemong Road - Parkhill Road West to Parkway R.O.W.
Commitments Made
The environmental assessment and design work was approved
as part of the previous Capital Budget.
The Schedule ‘C’ Class Environmental Assessment for this
project was completed in 2014.
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 92 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 07193
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.02
Engineering - Arterial Streets
Utility Services
Project Description Chemong - Parkhill to PWay ROW
ExpendituresContractual Services 17,590.0 4,840.0 500.0 1,000.0 5,625.0 5,625.0
Total Direct Revenue
17,590.0Net Requirements 4,840.0 500.0 1,000.0 5,625.0 5,625.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 8,226.7 375.0 800.0 2,551.7 4,500.0
DCRF Carnegie West 89.6 89.6
DCRF Chemong West 268.7 268.7
DCRF Engineering Rds & Related 1,462.9 500.0 200.0 762.9
10,047.9 875.0 1,000.0Total Debenture Financing 3,672.9 4,500.0
Development ChargesDevelopment Charges Res
DCRF Chemong East 171.7 171.7
DCRF Engineering Rds & Related 4,254.0 2,629.0 500.0 1,125.0
4,425.7 2,629.0 500.0Total Development Charges 171.7 1,125.0
ReservesReserves & Reserve Funds
FRMP Reserve Capital Levy 1,280.4 1,280.4
Federal Gas Tax 1,836.0 1,336.0 500.0
3,116.4 1,336.0Total Reserves 1,780.4
- 93 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.03Utility Services
CAP Form 1 (TCA)Questica#: 13186
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This work includes major reconstruction to a two lane urban arterial.
The project will involve asphalt pavement, concrete curb and gutter,
sidewalk(s), bike lanes, storm/sanitary sewers and turning lanes with
signalization. This project will improve the road level of service
along the north/south arterial street to an urban cross section.
Detailed design occurred in 2014 along with property acquisition,
tree clearing and utility relocations. In 2015, tendering of the full
project limits was completed and awarded. Construction began in
2015 and is expected to be completed in 2016. The funds requested
in 2016 are the final years funding of a multi-year funding project.
This project is to be partially funded through the Development
Charges Reserve.
Project Name & Description
Ashburnham Drive - Lansdowne Street to Maria Street
Commitments Made
The design work was approved as part of the 2014 Capital
Budget. Report USEC15-005 entitled “Pre-commitment of Funds
and Award of Tender T-02-15 for the Reconstruction of
Ashburnham Drive from Lansdowne Street East to Maria Street”
adopted by Council on April 7, 2015 pre-committed the capital
expenditures shown in the 2016 capital budget.
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 94 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13186
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.03
Engineering - Arterial Streets
Utility Services
Project Description Ashburnham Drive - Lansdowne Street to Maria
Street
ExpendituresContractual Services 9,530.0 6,500.0 3,030.0
Total Direct Revenue
9,530.0Net Requirements 6,500.0 3,030.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 3,130.0 2,600.0 530.0
DCRF Engineering Rds & Related 4,940.0 3,270.0 1,670.0
8,070.0 5,870.0 2,200.0Total Debenture Financing
ReservesWaste Water Reserve Fund 1,130.0 300.0 830.0
1,130.0 300.0 830.0Total Reserves
330.0 330.0Capital Levy
- 95 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.04Utility Services
CAP Form 1 (TCA)Questica#: 14183
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This work is identified in the current Development Charges By-Law.
Detailed design occurred in 2014 along with property acquisition,
tree clearing and utility relocations. In 2015, tendering of the full
project limits was completed and awarded. Construction began in
2015 and is expected to be completed in 2016. The funds requested
in 2016 are the final years funding of a multi-year funding project.
This project includes major reconstruction to a two lane urban
arterial. The project will involve asphalt pavement, concrete curb
and gutter, sidewalk(s), a multi-use trail, storm sewers and turning
lanes with signalization.
This project is to be partially funded through the Development
Charges Reserve. Other funds requested in 2016 are required to
subsidize the cost of a relocated watermain the City anticipated
would be paid by the Peterborough Utility Commission capital
program.
Project Name & Description
Brealey Drive Urbanization – Lansdowne Street West to Stenson
Boulevard/Sir Sandford Fleming College Entrance
Commitments Made
The design, utility relocation and tree clearing work was
approved as part of the previous Capital Budget. Report
USEC15-004 entitled “Pre-commitment of Funds and Award of
Tender T-01-15 for the Reconstruction of Brealey Drive from Sir
Sandford Fleming Drive to Lansdowne Street West” adopted by
Council on March 16, 2015, pre-committed the capital
expenditures shown in the 2016 capital budget.
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 96 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14183
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.04
Engineering - Arterial Streets
Utility Services
Project Description Brealey - Lansdowne to Stenson
ExpendituresContractual Services 6,132.0 4,600.0 1,532.0
Total Direct Revenue
6,132.0Net Requirements 4,600.0 1,532.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 401.8 401.8
DCRF Engineering Rds & Related 2,017.6 1,465.0 552.6
2,419.4 1,866.8 552.6Total Debenture Financing
ReservesWaste Water Reserve Fund 500.7 500.7
Federal Gas Tax 3,211.9 2,733.2 478.7
3,712.6 2,733.2 979.4Total Reserves
- 97 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.05Utility Services
CAP Form 1 (TCA)Questica#: 15194
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This project involves major construction of a partially realigned two
lane urban arterial with sidewalk(s), bikeway, storm sewer, etc.
Construction timing is dependent upon the rate of development in
the Auburn Secondary Plan area, particularly the former Dafoe
property. In order to facilitate the stormwater management issue as
well as access points to the secondary plan development, the City is
securing funds for the EA. This EA (or equivalent through the
planning process) will provide the ultimate Armour Road alignment,
access points for the developers and stormwater management in
the area of a Zone 1 water intake area.
The project costs will be more accurately defined during completion
of the EA. This EA will also include the Nassau Mills Bridge over the
Otonabee River and the Nassau Mills Bridge over the Trent Severn
taking a holistic approach to planning the area road network.
Greater detail on design, utility relocations/property acquisition and
construction will be provided when more accurate information is
available regarding the timing for development of the Auburn
Secondary Plan area.
This project is to be partially funded through the Development
Charges Reserve (City Wide Uniform Charge).
Project Name & Description
Armour Road - Nassau Mills Road South to Rotary Trail
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 98 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15194
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.05
Engineering - Arterial Streets
Utility Services
Project Description Armour Rd- Nassau Mills Road South to Rotary Trail
ExpendituresContractual Services 7,650.0 650.0 250.0 750.0 6,000.0
Total Direct Revenue
7,650.0Net Requirements 650.0 250.0 750.0 6,000.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 2,558.5 221.0 42.5 255.0 2,040.0
DCRF Engineering Rds & Related 5,049.0 429.0 165.0 495.0 3,960.0
7,607.5 650.0 207.5 750.0 6,000.0Total Debenture Financing
ReservesWaste Water Reserve Fund 42.5 42.5
42.5 42.5Total Reserves
- 99 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.06Utility Services
CAP Form 1 (TCA)Questica#: 16-056
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This project is anticipated to include the formalization of McDonnel
Street with the installation of sidewalk, cycling lanes and new curb
and gutter from Park Street to Donegal Street and improvements to
Gilchrist Street south of McDonnel Street. The improvements to
Gilchrist Street will provide formal access to the residents south of
the trail.
Included in the project are sanitary sewer upgrades on Gilchrist
Street north of McDonnel Street in keeping with the Sanitary Sewer
Master Plan Study completed to reduce sanitary sewer backups.
This project will require coordination with the Park Street Sanitary
Twinning project to proceed in the same construction year.
Detailed design will be undertaken in 2016 as phase one with
construction scheduled for phase two.
Project Name & Description
McDonnel-Gilchrist Rehabilitation
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 100 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-056
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.06
Engineering - Arterial Streets
Utility Services
Project Description McDonnel Gilchrist Rehabilitation
ExpendituresContractual Services 1,600.0 200.0 1,400.0
Total Direct Revenue
1,600.0Net Requirements 200.0 1,400.0
To Be Financed From:
ReservesWaste Water Reserve Fund 725.0 125.0 600.0
725.0 125.0 600.0Total Reserves
875.0 75.0 800.0Capital Levy
- 101 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.07Utility Services
CAP Form 1 (TCA)Questica#: 16-058
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This work is included in the current Development Charges By-Law
and is required for the over sizing of a new two lane arterial road in a
north-south orientation through the Carnegie Planning Area.
Preliminary road alignment would be an extension of the Parkway
right-of-way. Final alignment will be established through Draft Plan
approval(s).
Project Name & Description
Carnegie Planning Area N/S Arterial
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 102 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-058
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.07
Engineering - Arterial Streets
Utility Services
Project Description Carnegie Planning Area N/S Arterial
ExpendituresContractual Services 1,300.0 1,300.0
Total Direct Revenue
Direct RevenueDeveloper Contributions 1 871.0 871.0
871.0 871.0Total Direct Revenue
429.0Net Requirements 429.0
To Be Financed From:
DebenturesDCRF Engineering Rds & Related 429.0 429.0
429.0 429.0Total Debenture Financing
- 103 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.08Utility Services
CAP Form 1 (TCA)Questica#: 06199
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This project will involve asphalt pavement, concrete curb and gutter,
sidewalk(s), bike lanes, storm and sanitary sewers, turning lanes
and signalization. The project is to improve the road condition along
the east/west arterial street to an urban cross section.
This project also includes the sanitary sewer and urbanization of
Hywood Road.
The project costs will be more accurately defined upon completion
of detailed design.
Funds were requested in 2014 for the detailed design. Utility
relocations/property acquisitions and construction are scheduled for
2018/2019 after the completion of the reconstruction of Parkhill
Road West.
This project is to be partially funded through Development Charges
(City Wide Uniform Charge) and sanitary sewer reserve.
Project Name & Description
Sherbrooke Street - Glenforest Boulevard to West City Limit
Commitments Made
Council, at its meeting of October 1, 2012, directed staff to
finalize the Class Environmental Assessment to
Reconstruct/Widen Sherbrooke Street. The Environmental
Study was posted in 2014.
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 104 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 06199
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.08
Engineering - Arterial Streets
Utility Services
Project Description Sherbrooke St-Glenforest to W
ExpendituresContractual Services 10,900.0 1,950.0 500.0 8,450.0
Total Direct Revenue
10,900.0Net Requirements 1,950.0 500.0 8,450.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 5,326.5 5,326.5
DCRF Engineering Rds & Related 4,408.5 1,285.0 500.0 2,623.5
9,735.0 1,285.0 500.0 7,950.0Total Debenture Financing
Development ChargesDCRF Engineering Rds & Related 200.0 200.0
200.0 200.0Total Development Charges
ReservesUtility Services Reserve 80.0 80.0
Waste Water Reserve Fund 500.0 500.0
Federal Gas Tax 385.0 385.0
965.0 465.0 500.0Total Reserves
- 105 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.09Utility Services
CAP Form 1 (TCA)Questica#: 15189
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This work is identified in the current Development Charges By-Law.
The project is currently identified as a three-lane cross-section
roadway providing centre turn lane opportunities for existing
entrances. The project would also involve asphalt pavement,
concrete curb and gutter, sidewalk(s), bike lanes, storm sewers and
turning lanes with signalization.
Detailed design is scheduled for phase one with utility
relocation/property acquisition to proceed in phase two and
construction to follow as phase three of the project.
Project Name & Description
Brealey Drive – Lansdowne Street West to Sherbrooke Street
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 106 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15189
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.09
Engineering - Arterial Streets
Utility Services
Project Description Brealey - Lansdowne to Sherbrooke Street
ExpendituresContractual Services 6,990.0 500.0 990.0 5,500.0
Total Direct Revenue
6,990.0Net Requirements 500.0 990.0 5,500.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 2,919.0 335.0 2,584.0
DCRF Engineering Rds & Related 1,716.0 1,716.0
4,635.0 335.0 4,300.0Total Debenture Financing
Development ChargesDCRF Engineering Rds & Related 960.7 165.0 795.7
960.7 165.0 795.7Total Development Charges
ReservesWaste Water Reserve Fund 300.0 300.0
Federal Gas Tax 900.0 900.0
1,200.0 1,200.0Total Reserves
194.3 194.3Capital Levy
- 107 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.10Utility Services
CAP Form 1 (TCA)Questica#: 13180
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
In 2011, the City completed the Transportation Master Plan review.
The high level study has made network recommendations based
strictly on roadway capacity analysis.
The Operational Review will complement the Transportation Master
Plan through a detailed review of Arterial and Collector intersections
throughout the City. The level of detail for such studies will look at
intersection configurations, signal requirements, intersection
interactions in surrounding areas, etc. The Study will be undertaken
with a budget that was allocated from previous years. Upon
completion of the study, detailed design for construction of the top
priority intersection improvement can begin in 2017.
This project is a recommendation of the Transportation Master Plan.
Funds are identified in 2017 and beyond to implement the
recommendations of this Study.
Project Name & Description
City Wide Transportation Operational Improvements
Commitments Made
Effects on Future Operating Budgets
- 108 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13180
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.10
Engineering - Arterial Streets
Utility Services
Project Description City Wide Transportation Op Improvements
ExpendituresContractual Services 16,449.0 449.0 1,400.0 1,400.0 1,500.0 1,500.0 8,400.0 1,800.0
Total Direct Revenue
16,449.0Net Requirements 449.0 1,400.0 1,400.0 1,500.0 1,500.0 8,400.0 1,800.0
To Be Financed From:
Development ChargesDCRF Engineering Rds & Related 8,112.3 112.3 700.0 700.0 750.0 750.0 4,200.0 900.0
8,112.3 112.3 700.0 700.0Total Development Charges
750.0 750.0 4,200.0 900.0
8,336.8 336.8 700.0 700.0Capital Levy
750.0 750.0 4,200.0 900.0
- 109 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.11Utility Services
CAP Form 1 (TCA)Questica#: 14182
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
The Parkway Corridor Class EA began in 2012 and final
recommendations were presented to Council for adoption in the last
quarter of 2013.
Detailed design of Phase 1 (Clonsilla Avenue to Medical Drive) is
awaiting to begin pending Ministry approval of the ESR along with a
number of small construction tenders that could be issued, including
clearing and grubbing, structural demolition and if feasible, trail
construction. As well, property purchases and demolition are
proposed to occur for Phase 1 properties and affected properties on
Fairbairn Street. It is also possible that some of the proposed
mitigation measures (tree planting) could begin in key areas, such
as Medical Drive, Jackson Park, and other areas of the Parkway
trail.
A partial list of capital projects eliminated or deferred because of
the Parkway includes the following projects previously identified in
capital budgets:
- Fairbairn Street Widening (2013 # 5-2.13)
- Charlotte Street Widening to Four Lanes (2013 # 5-2.20)
- Television Road Widening to Four Lanes (2013 # 5-2.23)
Project Name & Description
Parkway Corridor Extension (Clonsilla Avenue to Water Street)
Commitments Made
Council, on November 21, 2013, in considering Report
USDIR13-017 entitled “Approval to Post Environmental Study
Report – Parkway Corridor Class Environmental Assessment”
adopted the following:
• That Council endorse the Parkway Corridor Class
Environmental Assessment Recommended Design as shown in
Appendix 2 of Report USDIR13-017 dated November 13, 2013;
• That staff and AECOM finalize the Parkway Corridor Class
Environmental Assessment and post the Environmental Study
Report for public review for the mandatory 30-day public review
period in accordance with the provisions of the Municipal Class
Environmental Assessment process; and
• That upon finalization of the Parkway Corridor Class
Environmental Assessment, staff undertake on update to the
Development Charge By-law (City-Wide Engineering Services) to
incorporate the recommendations of this study into development
charges.
Effects on Future Operating Budgets
Increased road length and new structures will increase overall
maintenance costs.
- 110 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14182
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.11
Engineering - Arterial Streets
Utility Services
Project Description Parkway Corridor Extension (Clonsilla Av to Water St)
ExpendituresContractual Services 79,660.0 6,240.0 4,947.0 1,768.0 3,520.0 1,495.0 38,160.0 23,530.0
Total Direct Revenue
79,660.0Net Requirements 6,240.0 4,947.0 1,768.0 3,520.0 1,495.0 38,160.0 23,530.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 36,909.5 1,788.9 1,254.1 884.0 1,760.0 747.5 19,080.0 11,395.0
DCRF Engineering Rds & Related 42,250.5 4,451.1 3,192.9 884.0 1,760.0 747.5 19,080.0 12,135.0
79,160.0 6,240.0 4,447.0 1,768.0Total Debenture Financing
3,520.0 1,495.0 38,160.0 23,530.0
ReservesWaste Water Reserve Fund 500.0 500.0
500.0 500.0Total Reserves
- 111 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.12Utility Services
CAP Form 1 (TCA)Questica#: 16-059
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
Reconstruction/Urbanization of River Road is required to service the
area development, and highway traffic from the interchange. This
project would involve pavement, curb/gutter, sidewalk(s), storm
sewers, and potential for bike lanes, sanitary sewers, and turning
lanes. It is anticipated that sanitary sewers along this section of
road will need upgrading and re-routing from private property to the
road allowance if possible. A detailed sanitary study will be required
to identify the best possible means of conveying flows for this area.
This project is to improve the road condition and level of service
along the north/south arterial street to an urban cross section.
This project is to be partially funded through the Development
Charges Reserve. This project was also included in the 2008
Development Charge Study as a five lane urban arterial however the
scope has been revised since the 2011 Transportation Master Plan.
Detailed design is scheduled for phase one in 2017 with utility
relocation/property acquisition to proceed in phase two and
construction to follow as phase three of the project.
Project Name & Description
River Road - Hwy7/115 to Lansdowne Street
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 112 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-059
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.12
Engineering - Arterial Streets
Utility Services
Project Description River Road - Hwy7/115 to Lansdowne Street
ExpendituresContractual Services 8,425.0 500.0 425.0 7,500.0
Total Direct Revenue
8,425.0Net Requirements 500.0 425.0 7,500.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 2,000.0 2,000.0
DCRF Engineering Rds & Related 2,000.0 2,000.0
4,000.0Total Debenture Financing 4,000.0
Development ChargesDCRF Engineering Rds & Related 462.5 250.0 212.5
462.5 250.0 212.5Total Development Charges
ReservesWaste Water Reserve Fund 3,500.0 3,500.0
3,500.0Total Reserves 3,500.0
462.5 250.0 212.5Capital Levy
- 113 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.13Utility Services
CAP Form 1 (TCA)Questica#: 16-061
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This project will include the construction of a centre turn lane,
improvements to the Spillsbury Drive/Kawartha Heights
Boulevard/Lansdowne Street West intersection as well as the
elimination of the channelized southbound right-turn at Clonsilla
Avenue/Lansdowne Street West.
Project Name & Description
Lansdowne Street West – Spillsbury Drive to Clonsilla Avenue
Commitments Made
At its meeting on May 16, 2011 in considering Report
USTR11-004 dated May 9, 2011, City Council, as a temporary
measure, reduced the speed limit for this portion of Lansdowne
Street West to 50 km/hour from 60 km/hour. At the same
meeting City Council directed staff to undertake a Municipal
Class Environmental Assessment to consider operational
alternatives for Lansdowne Street West from Kawartha Heights
Boulevard/Spillsbury Drive to Clonsilla Avenue.
The Class EA for Operational Improvements to Lansdowne
Street West between Clonsilla Avenue and Spillsbury
Drive/Kawartha Heights Boulevard has concluded construction of
a centre turn lane, removal of the channelized southbound
right-turn at Clonsilla Avenue/Lansdowne Street West, as well as
capacity improvements to the Spillsbury Drive/Kawartha Heights
Boulevard/Lansdowne Street West intersection is the
recommended solution.
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 114 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-061
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.13
Engineering - Arterial Streets
Utility Services
Project Description Lansdowne West - Spillsbury to Clonsilla
ExpendituresContractual Services 5,000.0 700.0 500.0 3,800.0
Total Direct Revenue
5,000.0Net Requirements 700.0 500.0 3,800.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 3,800.0 3,800.0
3,800.0Total Debenture Financing 3,800.0
1,200.0 700.0 500.0Capital Levy
- 115 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.14Utility Services
CAP Form 1 (TCA)Questica#: 16-064
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This work is identified in the current Development Charges By-Law
and is required to reconstruct Brealey Drive to current urban
standards. The project is currently identified as a three-lane
cross-section providing centre turn lane opportunities for existing
entrances. The project would also involve asphalt pavement,
concrete curb and gutter, sidewalk(s), bike lanes, storm sewers and
turning lanes with signalization.
Detailed design is scheduled for phase one with utility
relocation/property acquisition to proceed in phase two and
construction to follow as phase three of the project.
Project Name & Description
Brealey Drive – Sherbrooke Street to Parkhill Road
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 116 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-064
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.14
Engineering - Arterial Streets
Utility Services
Project Description Brealey - Sherbrooke to Parkhill
ExpendituresContractual Services 6,920.0 500.0 1,120.0 5,300.0
Total Direct Revenue
6,920.0Net Requirements 500.0 1,120.0 5,300.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 3,551.0 3,551.0
3,551.0Total Debenture Financing 3,551.0
Development ChargesDCRF Engineering Rds & Related 2,685.6 165.0 771.6 1,749.0
2,685.6 165.0Total Development Charges
771.6 1,749.0
683.4 335.0Capital Levy
348.4
- 117 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.15Utility Services
CAP Form 1 (TCA)Questica#: 12185
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This work is identified in the 2011 Transportation Master Plan.
Resulting from the Parkway project recommendations a four lane
roadway is no longer required. The work involves the widening of
the existing cross section from Clonsilla Avenue to Monaghan Road
to accommodate cycling facilities as identified in the 2011
Transportation Master Plan, short term projects (2011-2021). This
project was also part of the Development Charge Study update.
Capital budgets from prior years have resulted in sufficient
carry-over funds to undertake the required studies in 2016.
This project is to be partially funded through the Development
Charges Reserve.
Project Name & Description
Charlotte Street – Clonsilla Avenue to Monaghan Road
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 118 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12185
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.15
Engineering - Arterial Streets
Utility Services
Project Description Charlotte Street – Clonsilla Avenue to Monaghan
Road
ExpendituresContractual Services 2,332.0 1,632.0 700.0
Total Direct Revenue
2,332.0Net Requirements 1,632.0 700.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 360.0 360.0
DCRF Engineering Rds & Related 851.0 620.0 231.0
1,211.0 980.0Total Debenture Financing 231.0
Development ChargesDCRF Engineering Rds & Related 652.0 652.0
652.0 652.0Total Development Charges
469.0Capital Levy 469.0
- 119 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.16Utility Services
CAP Form 1 (TCA)Questica#: 16-060
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
Reconstruction/Urbanization of Armour Road is required to service
new development within the area. This project will involve
pavement, curb/gutter, sidewalk(s), and potential for bike lanes,
storm and sanitary sewers, and turning lanes. It is not anticipated
that sanitary sewers along this section of road will need upgrading.
This project is to improve the road condition and level of service
along the north/south arterial street to an urban cross section.
This project is to be partially funded through the Development
Charges Reserve.
Project Name & Description
Armour Road – Thompson Creek to South of Francis Stewart
Road
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 120 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-060
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.16
Engineering - Arterial Streets
Utility Services
Project Description Armour Rd - Thompson Creek to Francis Stewart
ExpendituresContractual Services 1,515.0 150.0 70.0 1,295.0
Total Direct Revenue
1,515.0Net Requirements 150.0 70.0 1,295.0
To Be Financed From:
DebenturesDCRF Engineering Rds & Related 427.4 427.4
427.4Total Debenture Financing 427.4
Development ChargesDCRF Engineering Rds & Related 940.3 49.5 23.1 867.7
940.3Total Development Charges 49.5 23.1 867.7
147.4Capital Levy 100.5 46.9
- 121 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.17Utility Services
CAP Form 1 (TCA)Questica#: 16-062
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This work is identified in the current Development Charges By-Law
and is required for the over sizing of a new two lane arterial road in
an east-west orientation through the Carnegie Planning Area.
Preliminary road alignment would realign Cumberland Avenue (in
the vicinity of Royal Drive) through the Carnegie Planning Area to
Hilliard Street at County Road 19. Final alignment will be
established through Draft Plan approval(s).
Project Name & Description
Carnegie Planning Area E/W Arterial
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 122 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-062
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.17
Engineering - Arterial Streets
Utility Services
Project Description Carnegie Planning Area - E/W Arterial
ExpendituresContractual Services 5,500.0 5,500.0
Total Direct Revenue
Direct RevenueDeveloper Contributions 1 3,685.0 3,685.0
3,685.0Total Direct Revenue 3,685.0
1,815.0Net Requirements 1,815.0
To Be Financed From:
DebenturesDCRF Engineering Rds & Related 1,815.0 1,815.0
1,815.0Total Debenture Financing 1,815.0
- 123 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.18Utility Services
CAP Form 1 (TCA)Questica#: 16-063
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
Extension of the urban collector street to provide for the additional
traffic generated as a result of ongoing residential development
within the annexed lands in the Television Road area.
The final section of land for the road extension has been secured, in
accordance with the Official Plan, as a condition of Draft Plan
approval of the final phase of the Foxmeadow Subdivision.
Construction of the road will require Class Environmental
Assessment approval and crossing of a sensitive environmental
area.
The Class EA is scheduled for phase 1 of the project followed by
detailed design and utilities in phase two and construction to begin
thereafter as phase three of the project.
This project is to be partially funded through the Development
Charges Reserve.
Project Name & Description
Maria Street - Walker Avenue to Television Road
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 124 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-063
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.18
Engineering - Arterial Streets
Utility Services
Project Description Maria St - Walker Ave to Television Rd
ExpendituresContractual Services 4,735.0 400.0 4,335.0
Total Direct Revenue
4,735.0Net Requirements 400.0 4,335.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 2,367.5 200.0 2,167.5
DCRF Engineering Rds & Related 2,167.5 2,167.5
4,535.0Total Debenture Financing 200.0 4,335.0
Development ChargesDCRF Engineering Rds & Related 200.0 200.0
200.0Total Development Charges 200.0
- 125 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.19Utility Services
CAP Form 1 (TCA)Questica#: 16-067
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This work is identified in the 2011 Transportation Master Plan and
requires the upgrade of University Road from a medium capacity
arterial to a high capacity arterial road from County Road 4 to
Nassau Mills. The City will have to work in conjunction with the
County to achieve the results recommended in the transportation
master Plan.
The City is responsible for approximately 42% of the total costs.
The project is currently identified in the City’s Development Charges
By-Law.
Detailed design is scheduled for phase one with utility
relocations/property acquisitions in phase two and construction to
follow in phase three.
Project Name & Description
University Road Upgrade to High Capacity Arterial
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 126 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-067
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.19
Engineering - Arterial Streets
Utility Services
Project Description University Rd - Upgrade Arterial
ExpendituresContractual Services 6,940.0 300.0 6,640.0
Total Direct Revenue
Direct RevenueOther Mun-grants & fees 4,025.2 174.0 3,851.2
4,025.2Total Direct Revenue 174.0 3,851.2
2,914.8Net Requirements 126.0 2,788.8
To Be Financed From:
Development ChargesDCRF Engineering Rds & Related 1,457.4 63.0 1,394.4
1,457.4Total Development Charges 63.0 1,394.4
ReservesFederal Gas Tax 1,457.4 63.0 1,394.4
1,457.4Total Reserves 63.0 1,394.4
- 127 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.20Utility Services
CAP Form 1 (TCA)Questica#: 16-068
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This work is identified in the 2011 Transportation Master Plan and
requires widening of Television Road to four lanes from Lansdowne
Street to Parkhill Road and the realignment of Television Road at
Parkhill Road to the County Road 4 road allowance. Significant
property acquisition will be required for the realignment of Television
Road between Old Norwood Road and Parkhill Road within the
County.
The project is currently identified in the City’s Development Charges
By-Law.
An Environmental Assessment is scheduled for phase one with
detailed design in phase two. Property acquisition and utility
relocation is scheduled for phase three of the project with
construction to follow in subsequent years.
Project Name & Description
Television Road Widening – Lansdowne Street to Parkhill Road
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 128 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-068
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.20
Engineering - Arterial Streets
Utility Services
Project Description Television Rd - Lansdowne to Parkhill Rd
ExpendituresContractual Services 28,450.0 500.0 27,950.0
Total Direct Revenue
28,450.0Net Requirements 500.0 27,950.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 11,850.0 11,850.0
DCRF Engineering Rds & Related 14,975.0 14,975.0
26,825.0Total Debenture Financing 26,825.0
Development ChargesDCRF Engineering Rds & Related 250.0 250.0
250.0Total Development Charges 250.0
ReservesFederal Gas Tax 1,375.0 250.0 1,125.0
1,375.0Total Reserves 250.0 1,125.0
- 129 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.21Utility Services
CAP Form 1 (TCA)Questica#: 16-069
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This two-lane extension east of the Trent Canal to Parkhill Road
East will expand arterial capacity to serve the Liftlock Secondary
Plan growth area south of Old Norwood Road.
This project is identified in the 2002 Transportation Master Plan and
reflected in the 2011 Transportation Master Plan as development
driven and implemented.
This project is currently identified in the City’s Development Charges
By-Law.
Further detail regarding design, property acquisition and
construction schedules will be provided in future budgets.
Project Name & Description
Ashburnham Drive – McFarlane Street to Parkhill Road
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 130 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-069
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.21
Engineering - Arterial Streets
Utility Services
Project Description Ashburnham - McFarlane to Parkhill
ExpendituresContractual Services 6,100.0 6,100.0
Total Direct Revenue
6,100.0Net Requirements 6,100.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 2,074.0 2,074.0
DCRF Engineering Rds & Related 4,026.0 4,026.0
6,100.0Total Debenture Financing 6,100.0
- 131 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-2.22Utility Services
CAP Form 1 (TCA)Questica#: 16-070
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
This work is identified in the 2011 Transportation Master Plan and
requires the upgrade of Pioneer Road/Nassau Road to a higher
order road from County Road 4 to Nassau Mills Road. The City will
have to work in conjunction with the County to achieve the results
recommended in the Transportation Master Plan.
The City is responsible for approximately 35% of the costs.
The project is currently identified in the City’s Development Charges
By-Law.
Design is scheduled for phase one with property acquisition/utility
relocation in phase two and construction to follow in phase three of
the project.
Project Name & Description
Pioneer Road Upgrades – Nassau Mills Road to County Road 4
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 132 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-070
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.22
Engineering - Arterial Streets
Utility Services
Project Description Pioneer Rd - Nassau Mills to Cty Rd 4
ExpendituresContractual Services 10,700.0 10,700.0
Total Direct Revenue
Direct RevenueOther Mun-grants & fees 6,695.0 6,695.0
6,695.0Total Direct Revenue 6,695.0
4,005.0Net Requirements 4,005.0
To Be Financed From:
Development ChargesDCRF Engineering Rds & Related 2,002.5 2,002.5
2,002.5Total Development Charges 2,002.5
2,002.5Capital Levy 2,002.5
- 133 -
- 134 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Arterial Streets
Coldsprings -
Transportation
Improvements EA 8,770.0 93.0 84.0 8,997.0 50.0 177.0 8,770.0 93.0 5-2.23
8,997.0 84.0 50.0 177.0 93.0 8,770.0 93.0 8,770.0 Total
- 135 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-2.23Utility Services
CAP Form 1 (Other)Questica#: 11220
Engineering - Arterial Streets
Project Detail, Justification & Reference Map
An Environmental Assessment (EA) is required for those proposed
road works related to the Coldsprings Development Transportation
Plan. This will be a cooperative project with the Ministry of
Transportation (MTO) that would upgrade several existing roads and
provide new external roadways to serve the development area.
This project is being driven by MTO so that they can better ascertain
future funding needs for those aspects of the road network under
their purview.
In 2015 a Request for Proposal (RFP) for the EA was issued. One
bid was received which exceeded the approved budget. As a result
the EA requirements were reviewed and the cost estimate updated
to more accurately reflect requirements of the MTO and City and
current market rates for such studies. Additional funds are being
sought in order to proceed with the EA study.
Project Name & Description
Coldsprings Development Transportation Improvements
Environmental Assessment
Commitments Made
Prior capital budgets (2012 and 2014) committed funds to allow
undertaking of a harmonized Environmental Assessment in
conjunction with the Ministry of Transportation (MTO). An
agreement detailing the cost sharing arrangement and
establishing the City as the project lead was signed with MTO in
2014.
Effects on Future Operating Budgets
- 136 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 11220
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-2.23
Engineering - Arterial Streets
Utility Services
Project Description Coldsprings - Transportation Improvements EA
ExpendituresContractual Services 8,997.0 50.0 177.0 1,500.0 1,500.0 5,770.0
Total Direct Revenue
Direct RevenueRevenue-Ontario Grant 106.5 22.5 84.0
106.5 22.5 84.0Total Direct Revenue
8,890.5Net Requirements 27.5 93.0 1,500.0 1,500.0 5,770.0
To Be Financed From:
DebenturesDCRF Engineering Rds & Related 5,885.0 1,500.0 1,500.0 2,885.0
5,885.0Total Debenture Financing 1,500.0 1,500.0 2,885.0
Development ChargesDCRF Engineering Rds & Related 93.0 93.0
93.0 93.0Total Development Charges
2,912.5 27.5Capital Levy 2,885.0
- 137 -
- 138 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Collector and Local Streets
Various Road
Resurfacing 32,550.0 457.7 870.0 1,572.3 44,900.0 1,950.0 2,900.0 3,650.0 3,850.0 32,550.0 2,442.3 3,192.3 3,850.0 5-3.01
Webber & Rye
Urbanization 100.0 100.0 3,800.0 300.0 200.0 500.0 2,800.0 200.0 500.0 2,800.0 5-3.02
Otonabee Dr - Bensfort
to Ashburnham 6,800.0 75.0 75.0 7,850.0 150.0 900.0 6,800.0 150.0 900.0 5-3.03
Extension of Crawford
Dr to Harper Road 5,700.0 1,000.0 4,700.0 4,700.0 5-3.04
Victoria Ave
Reconstruction 1,850.0 2,350.0 200.0 300.0 1,230.0 133.0 200.0 5-3.05
64,600.0 457.7 3,250.0 3,250.0 2,792.3 75.0 41,200.0 970.0 1,747.3 9,050.0 7,850.0 40,580.0 8,525.3 7,750.0Total
- 139 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-3.01Utility Services
CAP Form 1 (TCA)Questica#: 15200
Engineering - Collector and Local Streets
Project Detail, Justification & Reference Map
The Resurfacing Program is identified through the City’s overall
Road Needs Study. In general, the road resurfacing budget will be
allocated to streets which require surface treatment only or to
streets involved with underground infrastructure
replacement/rehabilitation where additional paving is desirable.
The program will also include re-inspecting portions of our road
network. Re-inspection information will be utilized for subsequent
resurfacing programs.
This project is partially funded through the Ontario Community
Infrastructure Fund (OCIF) to provide a steady source of
predictable, long-term infrastructure funding.
Project Name & Description
Various Road Resurfacing
Commitments Made
On April 7, 2014, Council adopted Report USEC14-005
authorizing an increase in both the capital and operating budgets
related to road resurfacing.
The Roads Needs Study included detailed pavement condition
reports for each road. A Pavement Condition Index was created
for each road section based on the field data collected ranging
from zero (Failed) to 100 (Perfect).
Based on the Pavement Condition Index and Pavement
Deterioration Models, various pavement management categories
are assigned to each road section to determine the overall best
maintenance and rehabilitation planning scenario.
Effects on Future Operating Budgets
Reduction in long-term operating costs due to new road
surfaces.
- 140 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15200
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-3.01
Engineering - Collector and Local Streets
Utility Services
Project Description Various Road Resurfacing
ExpendituresContractual Services 44,900.0 1,950.0 2,900.0 3,650.0 3,850.0 4,050.0 4,250.0 24,250.0
Total Direct Revenue
Direct RevenueRevenue-Ontario Grant 1,373.1 457.7 457.7 457.7
1,373.1 457.7 457.7 457.7Total Direct Revenue
43,526.9Net Requirements 1,492.3 2,442.3 3,192.3 3,850.0 4,050.0 4,250.0 24,250.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 13,970.0 870.0 700.0 850.0 1,050.0 1,250.0 9,250.0
13,970.0 870.0 700.0 850.0Total Debenture Financing
1,050.0 1,250.0 9,250.0
ReservesFederal Gas Tax 29,314.6 1,250.0 1,572.3 2,492.3 3,000.0 3,000.0 3,000.0 15,000.0
29,314.6 1,250.0 1,572.3 2,492.3 3,000.0Total Reserves
3,000.0 3,000.0 15,000.0
242.3 242.3Capital Levy
- 141 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-3.02Utility Services
CAP Form 1 (TCA)Questica#: 15203
Engineering - Collector and Local Streets
Project Detail, Justification & Reference Map
Given the development along Rye Street and final Environmental
Study Report approval of the Crawford Drive to Harper Road
extension, it is recommended to complete the curb and gutter
installation on Webber Avenue and Rye Street and address
stormwater concerns along this route.
The sensitivity of the cold water fishery that runs along roadside
ditches in the area will require an Environmental Assessment to best
address this existing condition.
Subsequent years work will depend on the approval of the
Environmental Assessment and recommendations of the
Environmental Study Report.
Project Name & Description
Webber Avenue and Rye Street Urbanization
Commitments Made
Effects on Future Operating Budgets
- 142 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15203
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-3.02
Engineering - Collector and Local Streets
Utility Services
Project Description Webber & Rye Urbanization
ExpendituresContractual Services 3,800.0 300.0 200.0 500.0 2,800.0
Total Direct Revenue
3,800.0Net Requirements 300.0 200.0 500.0 2,800.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 3,700.0 300.0 100.0 500.0 2,800.0
3,700.0 300.0 100.0 500.0 2,800.0Total Debenture Financing
ReservesWaste Water Reserve Fund 100.0 100.0
100.0 100.0Total Reserves
- 143 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-3.03Utility Services
CAP Form 1 (TCA)Questica#: 16-071
Engineering - Collector and Local Streets
Project Detail, Justification & Reference Map
Reconstruction/Urbanization of Otonabee Drive is required to
improve the level of service in the area and traffic movement for the
City bus route. The road needs study has identified Otonabee Drive
in various states of condition ranging from fair to failed.
This project would involve pavement, curb/gutter, sidewalk(s), storm
sewers, and potential for bike lanes, sanitary sewers, and turning
lanes. It is anticipated that portions of sanitary sewers along this
section of road may need upgrading. This project will improve the
road condition and level of service along the street to an urban cross
section.
Detailed design is scheduled for phase one with utility
relocation/property acquisition to proceed in phase two and
construction to follow as phase three of the project.
Project Name & Description
Otonabee Drive Reconstruction - Bensfort to Ashburnham
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs however
the improved road conditions will reduce road repair costs.
- 144 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-071
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-3.03
Engineering - Collector and Local Streets
Utility Services
Project Description Otonabee Dr - Bensfort to Ashburnham
ExpendituresContractual Services 7,850.0 150.0 900.0 6,800.0
Total Direct Revenue
7,850.0Net Requirements 150.0 900.0 6,800.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 6,800.0 6,800.0
6,800.0Total Debenture Financing 6,800.0
ReservesWaste Water Reserve Fund 75.0 75.0
75.0 75.0Total Reserves
975.0 75.0 900.0Capital Levy
- 145 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-3.04Utility Services
CAP Form 1 (TCA)Questica#: 11197
Engineering - Collector and Local Streets
Project Detail, Justification & Reference Map
Design, property, and utility works are all contingent on development
applications in the area. The project timing will be driven by
development interest and, as such, may be in advance of City
expectations. Funds previously approved, were re-allocated to other
projects through the 2014 budget process and are now being
reintroduced into the budget.
Included in the project scope is the closure of Crawford Drive west
of the Harper Road Intersection and a new connection from
Crawford Drive to Harper Road. west of the development lands.
This project is included in the current Development Charge Bylaw.
Project Name & Description
Extension of Crawford Drive to Harper Road
Commitments Made
The development of the lands in the area of the Crawford
Drive/Parkway intersection was reviewed through an
Environmental Assessment in 2012/2013. Final approval of the
ESR (Environmental Study Report) was issued late 2013
following a “bump up” request to the province.
Effects on Future Operating Budgets
- 146 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 11197
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-3.04
Engineering - Collector and Local Streets
Utility Services
Project Description Extension of Crawford Dr to Harper Road
ExpendituresContractual Services 5,700.0 1,000.0 4,700.0
Total Direct Revenue
5,700.0Net Requirements 1,000.0 4,700.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 2,774.5 424.5 2,350.0
2,774.5 424.5 2,350.0Total Debenture Financing
Development ChargesDCRF Engineering Rds & Related 2,775.5 425.5 2,350.0
2,775.5 425.5 2,350.0Total Development Charges
ReservesProvincial Surplus Reserve 150.0 150.0
150.0 150.0Total Reserves
- 147 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-3.05Utility Services
CAP Form 1 (TCA)Questica#: 16-108
Engineering - Collector and Local Streets
Project Detail, Justification & Reference Map
The PUC will be replacing their watermain on Victoria Avenue and
City will work in conjunction with PUC by reconstructing Victoria
Avenue from Donegal Street to Reid Street. The narrow right of way
and reduced setbacks will not allow for a typical cross section. The
reconstruction will address storm and sanitary requirements as well
as the PUC watermain and City asset surface works.
Project Name & Description
Victoria Avenue Reconstruction
Commitments Made
Co-ordination with PUC project.
Effects on Future Operating Budgets
- 148 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-108
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-3.05
Engineering - Collector and Local Streets
Utility Services
Project Description Victoria Ave Reconstruction
ExpendituresContractual Services 2,350.0 200.0 300.0 1,850.0
Total Direct Revenue
Direct RevenueRecoveries 787.0 67.0 100.0 620.0
787.0 67.0 100.0Total Direct Revenue
620.0
1,563.0Net Requirements 133.0 200.0 1,230.0
To Be Financed From:
ReservesWaste Water Reserve Fund 787.0 67.0 100.0 620.0
787.0 67.0 100.0Total Reserves
620.0
776.0 66.0 100.0Capital Levy
610.0
- 149 -
- 150 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Bridges
Donegal over Jackson
200.0 1,360.0 1,160.0 200.0 200.0 5-4.01
Nassau Mills Bridge
over Otonbee River 9,420.0 225.0 75.0 10,820.0 300.0 1,100.0 9,420.0 300.0 1,100.0 5-4.02
Nassau Mills Bridge
over Trent Severn 8,750.0 300.0 9,550.0 300.0 500.0 8,750.0 300.0 500.0 5-4.03
21,730.0 1,160.0 800.0 800.0 18,170.0 525.0 275.0 1,600.0 18,170.0 1,600.0Total
- 151 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-4.01Utility Services
CAP Form 1 (TCA)Questica#: 09326
Engineering - Bridges
Project Detail, Justification & Reference Map
The 2005 Bridge Inspection Program identified the Donegal Street
Bridge for rehabilitation. The Donegal Street Bridge was
constructed around 1935 and has never been rehabilitated or
repaired over its life.
Previous budgets have allocated funding to the bridge rehabilitation.
The 2016 funding is required to expand the scope of the
rehabilitation to include the approach elements of the bridge.
Project Name & Description
Donegal Street Bridge over Jackson Creek
Commitments Made
Effects on Future Operating Budgets
- 152 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 09326
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-4.01
Engineering - Bridges
Utility Services
Project Description Donegal over Jackson
ExpendituresContractual Services 1,360.0 1,160.0 200.0
Total Direct Revenue
1,360.0Net Requirements 1,160.0 200.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 100.0 100.0
100.0 100.0Total Debenture Financing
ReservesBridge Reserve 50.0 50.0
Federal Gas Tax 1,210.0 1,010.0 200.0
1,260.0 1,060.0 200.0Total Reserves
- 153 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-4.02Utility Services
CAP Form 1 (TCA)Questica#: 16-073
Engineering - Bridges
Project Detail, Justification & Reference Map
The 2011 Transportation Master Plan concluded that a new four
lane bridge will be required at this location including the street
widening from Water Street to Armour Road.
To facilitate construction of a new bridge at this location, the City
must complete a Schedule “C” Class Environmental Assessment
(EA). It is proposed to begin the EA in 2016 in order to support
potential development in the north end. EA approval and detailed
design will follow as phase two of the project. Bridge construction
timing will be dependent on the outcome of the EA and projects
needed to support development in the area.
The project costs will be more accurately defined during completion
of the EA. This EA will also include the Nassau Mills Bridge over the
Trent Severn and the realignment of Armour Road taking a holistic
approach to planning the respective crossings.
The project is currently identified in the City’s Development Charges
By-Law.
Project Name & Description
Nassau Mills Road Bridge over Otonabee River
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 154 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-073
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-4.02
Engineering - Bridges
Utility Services
Project Description Nassau Mills Bridge over Otonbee River
ExpendituresContractual Services 10,820.0 300.0 1,100.0 520.0 8,900.0
Total Direct Revenue
10,820.0Net Requirements 300.0 1,100.0 520.0 8,900.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 2,225.0 2,225.0
DCRF Engineering Rds & Related 6,675.0 6,675.0
8,900.0Total Debenture Financing 8,900.0
Development ChargesDCRF Engineering Rds & Related 1,440.0 225.0 825.0 390.0
1,440.0 225.0 825.0Total Development Charges 390.0
ReservesBridge Reserve 480.0 75.0 275.0 130.0
480.0 75.0 275.0Total Reserves 130.0
- 155 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-4.03Utility Services
CAP Form 1 (TCA)Questica#: 16-074
Engineering - Bridges
Project Detail, Justification & Reference Map
The 2011 Transportation Master Plan concluded that a new four
lane bridge and widening of Nassau Mills Road from University
Road to Armour Road to four lanes will be required at this location
by 2021.
To facilitate construction of a new bridge at this location, the City
must complete a Schedule “C” Class Environmental Assessment
(EA). It is proposed to begin the EA in 2016 in order to support
potential development in the north end. EA approval and detailed
design will follow as phase two of the project. Bridge construction
timing will be dependent on the outcome of the EA and projects
needed to support development in the area.
The project costs will be more accurately defined during completion
of the EA. This EA will also include the Nassau Mills Bridge over the
Otonabee River and the Realignment of Armour Road taking a
holistic approach to planning the respective crossings.
The project is currently identified in the City’s Development Charges
By-Law.
Project Name & Description
Nassau Mills Road Bridge over Trent Severn Waterway
Commitments Made
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 156 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-074
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-4.03
Engineering - Bridges
Utility Services
Project Description Nassau Mills Bridge over Trent Severn
ExpendituresContractual Services 9,550.0 300.0 500.0 500.0 8,250.0
Total Direct Revenue
9,550.0Net Requirements 300.0 500.0 500.0 8,250.0
To Be Financed From:
DebenturesDCRF Engineering Rds & Related 8,250.0 8,250.0
8,250.0Total Debenture Financing 8,250.0
Development ChargesDCRF Engineering Rds & Related 1,300.0 300.0 500.0 500.0
1,300.0 300.0 500.0Total Development Charges 500.0
- 157 -
- 158 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Bridges
Detailed Bridge
Inspection 100.0 200.0 100.0 100.0 100.0 5-4.04
OSIM Bridge
Inspection Program 130.0 35.0 240.0 35.0 35.0 40.0 130.0 35.0 40.0 5-4.05
OSIM Bridge
Preventative
Maintenance Program 3,060.0 365.0 4,955.0 365.0 765.0 765.0 3,060.0 365.0 765.0 765.0 5-4.06
5,395.0 135.0 500.0 500.0 3,190.0 500.0 765.0 805.0 3,190.0 765.0 805.0Total
- 159 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-4.04Utility Services
CAP Form 1 (Other)Questica#: 13281
Engineering - Bridges
Project Detail, Justification & Reference Map
During the OSIM Bridge Inspection Program (Project # 5-4.05),
further detailed inspections are often required to establish the
magnitude of need for rehabilitation work. The 2016 project funding
will complete the detailed inspections required that are identified in
the previous OSIM program.
Project Name & Description
Detailed Bridge Inspection Program
Commitments Made
Effects on Future Operating Budgets
- 160 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13281
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-4.04
Engineering - Bridges
Utility Services
Project Description Detailed Bridge Inspection
ExpendituresContractual Services 200.0 100.0 100.0
Total Direct Revenue
200.0Net Requirements 100.0 100.0
To Be Financed From:
ReservesBridge Reserve 200.0 100.0 100.0
200.0 100.0 100.0Total Reserves
- 161 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-4.05Utility Services
CAP Form 1 (Other)Questica#: 14280
Engineering - Bridges
Project Detail, Justification & Reference Map
The structural integrity, safety and condition of every bridge is to be
determined through the performance of at least one inspection every
two years under the direction of a professional engineer and in
accordance with the Ontario Structure Inspection Manual (OSIM),
published by the Ministry of Transportation (O. Reg. 160/02, s. 2
(2)). The next OSIM program is scheduled for 2016.
The many components that make up the substructure and
superstructure of bridges will be reviewed. These include the
foundations, abutments, piers, girders, deck, barriers, railings,
bearings, expansion joints and approach slabs.
Each of the various elements are assigned a condition rating and
maintenance needs are identified and assigned a priority based on
the need to undertake the improvements (i.e.: “Urgent”, “Within 1
Year”, “1-5 Years”, “6-10 years”, or “None”). These maintenance
needs are then used to generate the long-term bridge maintenance
capital budgets with specific identification of required maintenance
for the two years preceding the next inspection.
Project Name & Description
OSIM Bridge Inspection Program
Commitments Made
Effects on Future Operating Budgets
- 162 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14280
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-4.05
Engineering - Bridges
Utility Services
Project Description OSIM Bridge Inspection Program
ExpendituresContractual Services 240.0 35.0 35.0 40.0 40.0 90.0
Total Direct Revenue
240.0Net Requirements 35.0 35.0 40.0 40.0 90.0
To Be Financed From:
ReservesBridge Reserve 240.0 35.0 35.0 40.0 40.0 90.0
240.0 35.0 35.0 40.0Total Reserves 40.0 90.0
- 163 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-4.06Utility Services
CAP Form 1 (Other)Questica#: 16-076
Engineering - Bridges
Project Detail, Justification & Reference Map
The structural integrity, safety and condition of every bridge is to be
determined through the performance of at least one inspection every
two years under the direction of a professional engineer and in
accordance with the Ontario Structure Inspection Manual (OSIM),
published by the Ministry of Transportation (O. Reg. 160/02, s. 2
(2)).
The long-term planning of our Bridge assets capital program is
essential in delivering a reliable and safe crossing to residents and
the movement of goods through the City. This project reflects the
annual funds required as proposed in the OSIM bridge inspection
report for the rehabilitation of our structures over the next 10 years.
Following the condition inspection, the City was provided a capital
program that reflects the needs identified to maintain our structures
in good repair. The project funds will generally accommodate the
major rehabilitation of 1-3 structures per year and minor
rehabilitation to several others.
Project Name & Description
OSIM Bridge Preventative Maintenance Program
Commitments Made
Effects on Future Operating Budgets
- 164 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-076
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-4.06
Engineering - Bridges
Utility Services
Project Description OSIM Bridge Preventative Maintenance Program
ExpendituresContractual Services 4,955.0 365.0 765.0 765.0 765.0 765.0 1,530.0
Total Direct Revenue
4,955.0Net Requirements 365.0 765.0 765.0 765.0 765.0 1,530.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 4,590.0 765.0 765.0 765.0 765.0 1,530.0
4,590.0 765.0 765.0Total Debenture Financing
765.0 765.0 1,530.0
ReservesBridge Reserve 365.0 365.0
365.0 365.0Total Reserves
- 165 -
- 166 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Sidewalks
Various new SW
installations 6,474.6 180.0 340.2 9,249.1 720.6 520.2 750.9 782.8 6,474.6 520.2 750.9 782.8 5-5.01
Various New Multi Use
Trails 4,284.1 141.6 424.9 6,400.3 343.4 566.5 590.6 615.7 4,284.1 566.5 590.6 615.7 5-5.02
Otonabee RiverTrail -
Waterfront Entrance at
Simcoe 250.0 250.0 250.0 250.0 5-5.03
15,899.4 1,064.0 1,336.7 1,336.7 250.0 10,758.7 321.6 424.9 340.2 1,341.5 1,398.5 10,758.7 1,341.5 1,398.5Total
- 167 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-5.01Utility Services
CAP Form 1 (TCA)Questica#: 14362
Engineering - Sidewalks
Project Detail, Justification & Reference Map
The City’s Transportation Master Plan (TMP) was adopted by City
Council at its meeting of November 14, 2011. In keeping with the
TMP, active transportation is a general term for the use of
human-powered, non-motorized modes for transportation such as
walking, running, cycling, and rollerblading. The City of
Peterborough prioritizes active modes of transportation that foster a
pedestrian network with a high degree of connectivity, safety and
local context sensitivity.
In order to implement Council’s direction identified in Report
USTR08-008, staff are required to spend a great deal of time
discussing projects with local residents. Most recently (Report
USDIR11-010), the City has updated the Sidewalk Implementation
Procedure to include notifying residents and Ward Councillors that
will be directly impacted by the immediate construction program with
sufficient time to allow dialogue between the residents and staff
ensuring mitigation measures are taken. Issues that cannot be
resolved are brought to the attention of Council.
Accessibility Considerations
The project aids in mobility and accessibility and is partially funded
in the current Development Charges By-Law.
Project Name & Description
Various New Sidewalk Installations
Commitments Made
In accordance with the City’s Provision of Sidewalks Policy
Number MS08-7750 and Sidewalk Implementation Procedure for
Existing Streets, a budget for new sidewalk construction is
identified.
To achieve the 14-year implementation schedule as identified in
Report USTR08-008 as approved by Council on March 25, 2008,
budget amounts of $475,000 (2008 dollars) are required in the
years 2009 - 2022. In order to achieve this, a construction cost
index has been used to keep up with the increasing costs.
City Council, at its meeting of June 6, 2011, in considering
Report USDIR11-010 dated May 30, 2011, reaffirmed Council’s
plan to install new sidewalks as per Report USTR08-008.
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs. The
procedure will also require additional administration and potential
staffing adjustments.
- 168 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14362
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-5.01
Engineering - Sidewalks
Utility Services
Project Description Various new SW installations
ExpendituresContractual Services 9,249.1 720.6 520.2 750.9 782.8 816.0 850.7 4,807.9
Total Direct Revenue
9,249.1Net Requirements 720.6 520.2 750.9 782.8 816.0 850.7 4,807.9
To Be Financed From:
Development ChargesDCRF Engineering Rds & Related 2,332.7 165.7 180.0 187.7 195.7 204.0 212.7 1,186.9
2,332.7 165.7 180.0 187.7 195.7Total Development Charges
204.0 212.7 1,186.9
ReservesFederal Gas Tax 6,916.4 554.9 340.2 563.2 587.1 612.0 638.0 3,621.0
6,916.4 554.9 340.2 563.2 587.1Total Reserves
612.0 638.0 3,621.0
- 169 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-5.02Utility Services
CAP Form 1 (TCA)Questica#: 15360
Engineering - Sidewalks
Project Detail, Justification & Reference Map
Active Transportation is a general term for the use of
human-powered, non-motorized modes for transportation such as
walking, running, cycling, and rollerblading. The City of
Peterborough prioritizes active modes of transportation that foster a
cycling and pedestrian network with a high degree of connectivity,
safety and local context sensitivity.
The Implementation Plan for the non-sidewalk component of the
network improvements includes three time horizons:
• Short-term (2011 to 2021)
• Medium-term (2021 to 2031)
• Long-term (beyond 2031)
Accessibility Considerations
This program aids in mobility and accessibility and is partially funded
in the current Development Charges By-Law.
Project Name & Description
Various New Multi-Use Trails
Commitments Made
In accordance with the City’s 2011 Transportation Master Plan as
approved by Council at its meeting of November 14, 2011, a
budget for new trail construction is identified.
Effects on Future Operating Budgets
Increased infrastructure will increase maintenance costs.
- 170 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15360
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-5.02
Engineering - Sidewalks
Utility Services
Project Description Various New Multi Use Trails
ExpendituresContractual Services 6,400.3 343.4 566.5 590.6 615.7 641.8 669.1 2,973.2
Total Direct Revenue
6,400.3Net Requirements 343.4 566.5 590.6 615.7 641.8 669.1 2,973.2
To Be Financed From:
DebenturesDeb Rev-Tax Supported 4,542.7 424.9 443.0 461.8 481.3 501.8 2,229.9
4,542.7 424.9 443.0 461.8Total Debenture Financing
481.3 501.8 2,229.9
Development ChargesDCRF Engineering Rds & Related 1,600.1 85.9 141.6 147.6 153.9 160.5 167.3 743.3
1,600.1 85.9 141.6 147.6 153.9Total Development Charges
160.5 167.3 743.3
257.5 257.5Capital Levy
- 171 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-5.03Utility Services
CAP Form 1 (TCA)Questica#: 16-075
Engineering - Sidewalks
Project Detail, Justification & Reference Map
Three main entrances to the Otonabee River Trail from the
downtown area have been planned for the past 6 years. The
Charlotte Street entrance was completed in 2010, and the
Sherbrooke Street entrance first planned to be completed in 2011,
has since been delayed. The Simcoe Street entrance originally
planned for 2012 is planned to be completed with the Simcoe Street
forcemain and catchbasin replacement project (5-6.03). The
completion of the waterfront entrances to the downtown satisfies
Strategy No. 4 of the Central Area Master plan.
The current estimate of $250,000 for the completion of the Simcoe
Street entrance is in accordance with the original design program for
Millennium Park. The project involves the construction of a
well-defined park entrance, pedestrian crossing at Simcoe and
Charlotte Streets and the completion of the north end of Millennium
Park.
Accessibility Considerations
The trails will be a minimum width of 3.0 metres meeting the
standard for trail development and to ensure full accessibility and
safety.
Project Name & Description
Otonabee River Trail – Waterfront Entrance at Simcoe Street
Commitments Made
Effects on Future Operating Budgets
- 172 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-075
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-5.03
Engineering - Sidewalks
Utility Services
Project Description Otonabee RiverTrail - Waterfront Entrance at Simcoe
ExpendituresContractual Services 250.0 250.0
Total Direct Revenue
250.0Net Requirements 250.0
To Be Financed From:
250.0 250.0Capital Levy
- 173 -
- 174 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Sanitary Sewers
Sanitary Sewer Master
Plan 4,040.0 1,000.0 9,400.0 2,360.0 1,000.0 1,000.0 1,000.0 4,040.0 1,000.0 1,000.0 1,000.0 5-6.01
Applegrove Ave -
Chemong Road to
Highland Road 230.0 1,780.0 100.0 230.0 1,450.0 230.0 1,450.0 5-6.02
Simcoe St Forcemain
Replacement 2,950.0 3,025.0 75.0 2,950.0 2,950.0 5-6.03
Murray St Sanitary
Rehab - Cambridge to
Cross 30.0 320.0 30.0 290.0 30.0 290.0 5-6.04
Park St Sanitary
Twinning 30.0 415.0 30.0 385.0 30.0 385.0 5-6.05
Armour Rd Sanitary
Twinning 10.0 140.0 10.0 130.0 10.0 130.0 5-6.06
Eastern Trunk Sewer
2,700.0 5,700.0 3,000.0 2,700.0 3,000.0 5-6.07
20,780.0 2,535.0 4,250.0 4,250.0 6,740.0 4,250.0 3,255.0 4,000.0 6,740.0 3,255.0 4,000.0Total
- 175 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-6.01Utility Services
CAP Form 1 (TCA)Questica#: 12386
Engineering - Sanitary Sewers
Project Detail, Justification & Reference Map
In 2012, the City completed the Detailed Sanitary Sewer Class EA
as recommended in the City’s 2005 Flood Reduction Master Plan.
Completion of the Detailed Sanitary Sewer Class EA provided a
plan to mitigate and manage extraneous flows into the sanitary
sewer system as well as reduce the frequency of raw sewage
bypasses at the sewage treatment plant and to recommend an
ongoing work program for the continuous monitoring of the sanitary
sewer system. The Detailed Sanitary Sewer Class EA was
developed as part of the overall evaluation and solution to the
existing and potential flooding concerns within the City.
The long term recommendation of the Sanitary Sewer EA Master
Plan requires ongoing efforts through several years to mitigate the
flood potential in critical areas.
Project Name & Description
Sanitary Sewer Master Plan Implementation
Commitments Made
On March 12, 2012, Council approved Report USEC12-001
adopting the City's infrastructure strategies to address Inflow and
Infiltration into the City Sanitary Sewer Network.
Effects on Future Operating Budgets
Reduction in extraneous storm water flows into the sanitary
sewer system will preserve the sanitary sewer capacity for future
development and potentially reduce the costs of treatment at the
Waste Water Treatment Plant.
- 176 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12386
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-6.01
Engineering - Sanitary Sewers
Utility Services
Project Description Sanitary Sewer Master Plan
ExpendituresContractual Services 9,400.0 2,360.0 1,000.0 1,000.0 1,000.0 1,000.0 1,000.0 2,040.0
Total Direct Revenue
9,400.0Net Requirements 2,360.0 1,000.0 1,000.0 1,000.0 1,000.0 1,000.0 2,040.0
To Be Financed From:
ReservesWaste Water Reserve Fund 9,400.0 2,360.0 1,000.0 1,000.0 1,000.0 1,000.0 1,000.0 2,040.0
9,400.0 2,360.0 1,000.0 1,000.0 1,000.0Total Reserves
1,000.0 1,000.0 2,040.0
- 177 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-6.02Utility Services
CAP Form 1 (TCA)Questica#: 14380
Engineering - Sanitary Sewers
Project Detail, Justification & Reference Map
Due to the age and deteriorating condition of the sanitary sewers,
replacement is proposed. The system in this area dates back to the
1950s and although it should theoretically not be approaching its
expected life, due to its condition, it is proposed to be replaced.
The project will also address replacement of the storm sewers and
pavement structure, as well as the need for pedestrian networks.
The PUC has also indicated the need for watermain infrastructure
on the project and will be a collaborative project.
Detailed design is scheduled for phase one with utility
relocation/property acquisition to proceed in phase two and
construction to follow as phase three of the project.
Project Name & Description
Applegrove Avenue – Chemong Road to Highland Road
Commitments Made
Effects on Future Operating Budgets
Increase to maintenance costs for sidewalks.
- 178 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14380
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-6.02
Engineering - Sanitary Sewers
Utility Services
Project Description Applegrove Ave - Chemong Road to Highland Road
ExpendituresContractual Services 1,780.0 100.0 230.0 1,450.0
Total Direct Revenue
1,780.0Net Requirements 100.0 230.0 1,450.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 484.3 484.3
484.3 484.3Total Debenture Financing
ReservesWaste Water Reserve Fund 1,169.0 50.0 153.3 965.7
Federal Gas Tax 126.7 50.0 76.7
1,295.7 100.0 230.0 965.7Total Reserves
- 179 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-6.03Utility Services
CAP Form 1 (TCA)Questica#: 14385
Engineering - Sanitary Sewers
Project Detail, Justification & Reference Map
Due to the deteriorating condition of the sanitary sewer forcemain
along Simcoe Street replacement is proposed.
Operational issues experienced in the last 10 years have included
three ruptures. Repairs undertaken not only created inconvenience
to people using this street but also degraded the condition of the
road in the area.
The project will also include the installation of additional catch
basins and 100 year storm pipe recommended through the Jackson
Creek EA, the waterfront entrance at Simcoe Street, and the
remediation of a large Inflow and Infiltration (I-I) related discovery
through the downtown I-I project.
Detailed design is ongoing with construction anticipated in 2016.
Soil conditions and material can have a large impact on project
costs.
Project Name & Description
Simcoe Street Forcemain Replacement
Commitments Made
Effects on Future Operating Budgets
Removal of a large Inflow and Infiltration source will reduce
operating costs at the Wastewater Treatment Plant.
- 180 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14385
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-6.03
Engineering - Sanitary Sewers
Utility Services
Project Description Simcoe St Forcemain Replacement
ExpendituresContractual Services 3,025.0 75.0 2,950.0
Total Direct Revenue
3,025.0Net Requirements 75.0 2,950.0
To Be Financed From:
ReservesFRMP Reserve Sew Sur 575.0 575.0
Waste Water Reserve Fund 1,575.0 75.0 1,500.0
FRMP Reserve Capital Levy 875.0 875.0
3,025.0 75.0 2,950.0Total Reserves
- 181 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-6.04Utility Services
CAP Form 1 (TCA)Questica#: 16-098
Engineering - Sanitary Sewers
Project Detail, Justification & Reference Map
Issues have been reported by residents in the area during high
intensity storm events. With the scheduled PUC project, USD will
replace sanitary sewers throughout this stretch of the PUC project to
eliminate the sag that currently exists within the sanitary main line.
PUC will lead the project with key City involvement during the design
and construction stages.
Project Name & Description
Murray Street Sanitary Rehabilitation - Cambridge Street to
Cross Street
Commitments Made
Effects on Future Operating Budgets
This project will reduce the frequency of flushing, cleaning and
CCTV work required in future operating budgets.
- 182 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-098
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-6.04
Engineering - Sanitary Sewers
Utility Services
Project Description Murray St Sanitary Rehab - Cambridge to Cross
ExpendituresContractual Services 320.0 30.0 290.0
Total Direct Revenue
320.0Net Requirements 30.0 290.0
To Be Financed From:
ReservesWaste Water Reserve Fund 320.0 30.0 290.0
320.0 30.0 290.0Total Reserves
- 183 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-6.05Utility Services
CAP Form 1 (TCA)Questica#: 16-100
Engineering - Sanitary Sewers
Project Detail, Justification & Reference Map
The project, in conjunction with the Gilchrist Street works, is
anticipated to reduce the risk of flooding related to the sanitary
sewer system from Parkhill Road to McDonnel Street along the trunk
sewer route in this area. Included in the works will be a small
portion of 100 Year pipe to accommodate the recommendations of
the Jackson Creek Flood reduction Environmental Assessment.
Identified through the Inflow and Infiltration study, this is a priority
project. The intent of the project is to reduce the likelihood of
sewage backup into basements by installing a second sanitary
sewer pipe in the specified location. This will provide additional
capacity to effectively address the sewer systems surcharging
potential. This project will require timing coordination with the
McDonnel Street project to be constructed in the same construction
year.
To take advantage of project scale pricing, the Armour Road
sanitary pipe twinning can be included in the same tender
document. Detailed design will be undertaken as phase one with
construction scheduled for phase two.
Project Name & Description
Park Street Sanitary Twinning
Commitments Made
On March 12, 2012, Council adopted Report USEC12-001
authorizing a capital program to reduce the inflow and infiltration
throughout the City.
Effects on Future Operating Budgets
- 184 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-100
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-6.05
Engineering - Sanitary Sewers
Utility Services
Project Description Park St Sanitary Twinning
ExpendituresContractual Services 415.0 30.0 385.0
Total Direct Revenue
415.0Net Requirements 30.0 385.0
To Be Financed From:
ReservesFRMP Reserve Sew Sur 310.0 25.0 285.0
FRMP Reserve Capital Levy 105.0 5.0 100.0
415.0 30.0 385.0Total Reserves
- 185 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-6.06Utility Services
CAP Form 1 (TCA)Questica#: 16-101
Engineering - Sanitary Sewers
Project Detail, Justification & Reference Map
Identified through the Inflow and Infiltration study, this is a priority
project. The intent of the project is to reduce the likelihood of
sewage backup into basements by installing a second sanitary
sewer pipe in the specified location. This will provide additional
capacity to effectively address the sewer systems surcharging
potential.
This project can be completed in the same construction tender as
the sanitary twinning of Park Street (Parkhill Road to Dublin Street)
for cost effective pricing.
Project Name & Description
Armour Road Sanitary Twinning - Munroe Avenue to Douro
Street
Commitments Made
On March 12, 2012, Council adopted Report USEC12-001
authorizing a capital program to reduce the inflow and infiltration
throughout the City.
Effects on Future Operating Budgets
- 186 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-101
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-6.06
Engineering - Sanitary Sewers
Utility Services
Project Description Armour Rd Sanitary Twinning
ExpendituresContractual Services 140.0 10.0 130.0
Total Direct Revenue
140.0Net Requirements 10.0 130.0
To Be Financed From:
ReservesFRMP Reserve Sew Sur 140.0 10.0 130.0
140.0 10.0 130.0Total Reserves
- 187 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-6.07Utility Services
CAP Form 1 (TCA)Questica#: 16-099
Engineering - Sanitary Sewers
Project Detail, Justification & Reference Map
This project is identified in and funded from Development Charges,
for all growth related portions of the project. Completion of this
project permits growth within the Liftlock Growth Area.
Funding will be dependent on the progress of development and the
need for sanitary sewers.
Project Name & Description
Eastern Trunk Sewer
Commitments Made
Effects on Future Operating Budgets
The project is identified in the 2012 Development Charges Study
(Area Specific) and is 100% recovered from Development
Charges.
- 188 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-099
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-6.07
Engineering - Sanitary Sewers
Utility Services
Project Description Eastern Trunk Sewer
ExpendituresContractual Services 5,700.0 3,000.0 2,700.0
Total Direct Revenue
5,700.0Net Requirements 3,000.0 2,700.0
To Be Financed From:
DebenturesDCRF Liftlock 5,700.0 3,000.0 2,700.0
5,700.0 3,000.0Total Debenture Financing 2,700.0
- 189 -
- 190 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Storm Sewers
Spillsbury Drive Outlet
– North of Kingdon
Avenue 150.0 305.0 155.0 150.0 150.0 5-7.01
Storm Sewer
Rehabilitation Program 3,500.0 500.0 5,877.4 877.4 500.0 500.0 500.0 3,500.0 500.0 500.0 500.0 5-7.02
City Wide Storm Water
Quality Master Plan
Implementation 3,500.0 500.0 5,120.0 120.0 500.0 500.0 500.0 3,500.0 500.0 500.0 500.0 5-7.03
11,302.4 1,152.4 1,150.0 1,150.0 7,000.0 1,150.0 1,000.0 1,000.0 7,000.0 1,000.0 1,000.0Total
- 191 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-7.01Utility Services
CAP Form 1 (TCA)Questica#: 11429
Engineering - Storm Sewers
Project Detail, Justification & Reference Map
This project was originally approved in a prior capital budget (2011).
However through the detailed design and tendering it became
apparent that MOE requirements increased the need for funding.
The 2016 funding request reflects the additional needs.
This project will provide quality control to an existing uncontrolled
outlet that is currently impacting downstream residents and
watercourses. This includes the installation of an oil-grit separator
within the municipal road allowance.
Project Name & Description
Spillsbury Drive Outlet – North of Kingdon Avenue
Commitments Made
Effects on Future Operating Budgets
- 192 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 11429
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-7.01
Engineering - Storm Sewers
Utility Services
Project Description Spillsbury Drive Outlet – North of Kingdon Avenue
ExpendituresContractual Services 305.0 155.0 150.0
Total Direct Revenue
305.0Net Requirements 155.0 150.0
To Be Financed From:
ReservesWaste Water Reserve Fund 150.0 150.0
150.0 150.0Total Reserves
- 193 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-7.02Utility Services
CAP Form 1 (TCA)Questica#: 12400
Engineering - Storm Sewers
Project Detail, Justification & Reference Map
This project will review the latest condition information on the
citywide storm sewer network and rehabilitate critical areas
identified. In general, the storm sewer rehabilitation program will be
allocated to sewers that require attention as a result of inspection
information collected.
The project will begin to improve the overall condition of the City’s
storm sewer infrastructure thereby resulting in improved drainage.
Project Name & Description
Storm Sewer Rehabilitation Program
Commitments Made
Effects on Future Operating Budgets
Reduces reactive maintenance thereby reducing overall
maintenance costs.
- 194 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12400
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-7.02
Engineering - Storm Sewers
Utility Services
Project Description Storm Sewer Rehabilitation Program
ExpendituresContractual Services 5,877.4 877.4 500.0 500.0 500.0 500.0 500.0 2,500.0
Total Direct Revenue
5,877.4Net Requirements 877.4 500.0 500.0 500.0 500.0 500.0 2,500.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 100.0 100.0
100.0 100.0Total Debenture Financing
ReservesWaste Water Reserve Fund 5,000.0 500.0 500.0 500.0 500.0 500.0 2,500.0
FRMP Reserve Capital Levy 247.4 247.4
Federal Gas Tax 400.0 400.0
5,647.4 647.4 500.0 500.0 500.0Total Reserves
500.0 500.0 2,500.0
130.0 130.0Capital Levy
- 195 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-7.03Utility Services
CAP Form 1 (TCA)Questica#: 13401
Engineering - Storm Sewers
Project Detail, Justification & Reference Map
This project presents an opportunity to manage stormwater quality
discharges potentially impacting our creeks and rivers. The City is
mandated to complete specified work by the MOE related to our
existing stormwater facilities throughout the City. The Stormwater
Quality EA Management Master Plan is developed as part of the
overall evaluation and solution to the existing and potential concerns
within the City.
The long term recommendation of the Stormwater Quality Master
Plan requires ongoing efforts through several years, to mitigate the
potential issues in critical areas.
Project Name & Description
City Wide Storm Water Quality Master Plan Implementation
Commitments Made
Report USDIR14-001, adopted by Council at its meeting of
February 24, 2014, authorized publishing of the Draft Master
Plan and requested staff to report back to Council with the final
report and implementation plan.
Effects on Future Operating Budgets
- 196 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13401
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-7.03
Engineering - Storm Sewers
Utility Services
Project Description City Wide Storm Water Quality Master Plan
Implementation
ExpendituresContractual Services 5,120.0 120.0 500.0 500.0 500.0 500.0 500.0 2,500.0
Total Direct Revenue
5,120.0Net Requirements 120.0 500.0 500.0 500.0 500.0 500.0 2,500.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported
Deb Revenue - ILR
Total Debenture Financing
ReservesWaste Water Reserve Fund 5,000.0 500.0 500.0 500.0 500.0 500.0 2,500.0
5,000.0 500.0 500.0 500.0Total Reserves
500.0 500.0 2,500.0
120.0 120.0Capital Levy
- 197 -
- 198 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Public Works
Park Development and
Facilities 40.0 341.9 301.9 40.0 40.0 5-8.01
Upgrade Playing Fields
567.8 67.8 1,000.9 223.6 67.8 69.8 71.9 567.8 67.8 69.8 71.9 5-8.02
Upgrade and Replace
Playground Equipment 2,992.2 357.4 4,464.1 367.3 357.4 368.1 379.1 2,992.2 357.4 368.1 379.1 5-8.03
Sidewalk
Reconstruction 9,486.7 1,121.8 14,077.5 1,100.0 1,121.8 1,167.0 1,202.0 9,486.7 1,121.8 1,167.0 1,202.0 5-8.04
PW Vehicle and
Equipment
Replacement 9,763.6 1,119.0 13,751.7 745.5 1,119.0 1,478.5 645.1 9,763.6 1,119.0 1,478.5 645.1 5-8.05
Public Works
Relocation Project 3,150.0 350.0 17,000.0 3,000.0 3,500.0 10,500.0 3,500.0 10,500.0 5-8.06
50,636.2 5,738.4 6,206.0 6,206.0 465.2 22,810.3 4,271.8 1,469.0 13,583.4 2,298.1 22,810.3 13,583.4 2,298.1Total
- 199 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-8.01Utility Services
CAP Form 1 (TCA)Questica#: 13472
Public Works - Public Works
Project Detail, Justification & Reference Map
A capital program for the upgrade of existing water supply services
to an all season supply containing backflow prevention and metering
in an underground vault. The plan is to provide the last of the
upgrades in the 2016 year at a capital cost of $40,000.
Two upgrades were completed in 2012 and four more upgrades
were completed in 2013. Six were completed in 2014 all with the
contract extension clause to the existing RFP. Five locations were
completed in 2015 with the remaining three locations to be
completed in 2016.
Accessibility Considerations
Not applicable.
Project Name & Description
Park Development and Facilities
Backflow Prevention and Water Meters in Various Parks
Commitments Made
The City currently has approximately 20 locations in
neighbourhood parks where seasonal water supply services are
installed to allow for neighbourhood and community groups to
create winter ice skating rinks. The PUSI Water Department has
initiated City wide metering and backflow prevention programs
and, in order to comply, Public Works has been upgrading these
services over the last 4 years and should complete the program
in 2016.
Effects on Future Operating Budgets
The routine maintenance of neighbourhood rink services is
contained with the Parks operating budget.
- 200 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13472
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-8.01
Public Works - Public Works
Utility Services
Project Description Park Development and Facilities
ExpendituresContractual Services 341.9 301.9 40.0
Total Direct Revenue
341.9Net Requirements 301.9 40.0
To Be Financed From:
Development ChargesDCRF Parks 118.4 118.4
118.4 118.4Total Development Charges
ReservesContribution from related project 63.6 63.6
63.6 63.6Total Reserves
160.0 120.0 40.0Capital Levy
- 201 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-8.02Utility Services
CAP Form 1 (TCA)Questica#: 14471
Public Works - Public Works
Project Detail, Justification & Reference Map
The 2016 Capital Budget allocation as proposed will be utilized for
playing field enhancements in the highly utilized athletic field
locations. Such enhancements will include topdressing,
overseeding, drainage and field leveling programs. Infield and
outfield work at ball diamonds are also included. Locations are
selected from user group feedback.
Future Capital forecasts have been calculated on the 2015 base
amount compounded annually at 3% to allow for increased costs for
enhancements to maintain the 2015 level of service.
Accessibility Considerations
Not Applicable
Project Name & Description
Upgrade Playing Fields
Commitments Made
The maintenance /repair of sports fields is an ongoing
commitment to sustain turf areas, site amenities and structures.
Priorities for field upgrades are based on user surveys completed
on an annual basis by the Recreation Division.
Effects on Future Operating Budgets
Funds are provided to operate playing fields in the Parks
operating budget
- 202 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14471
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-8.02
Public Works - Public Works
Utility Services
Project Description Upgrade Playing Fields
ExpendituresContractual Services 1,000.9 223.6 67.8 69.8 71.9 74.1 76.3 417.4
Total Direct Revenue
1,000.9Net Requirements 223.6 67.8 69.8 71.9 74.1 76.3 417.4
To Be Financed From:
ReservesContribution from related project 159.7 159.7
159.7 159.7Total Reserves
841.2 63.9 67.8 69.8 71.9Capital Levy
74.1 76.3 417.4
- 203 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-8.03Utility Services
CAP Form 1 (TCA)Questica#: 15470
Public Works - Public Works
Project Detail, Justification & Reference Map
Accessibility upgrades will be undertaken in approximately 8
playgrounds. These upgrades will include accessible surfaces,
paved access and walkways, benches etc.
In addition, improvements will be made to the following 3 courts:
- Bonnerworth Tennis Court
- Hamilton Park Basketball Court
- Inverlea Park Basketball Court
Future capital forecasts have been calculated on a 3% cost of
construction increase compounded annually in order to meet
expected future costs to maintain the 2015 level of service.
Accessibility Considerations
Play structures will contain accessibility features pertaining to
adjustable level seating and additional ground level features.
Access to above ground features by stairs/ramps as well as ladders.
Ground protection to be fully accessible and the provision of
accessible walkways to access the play equipment.
Project Name & Description
Upgrade and Replace Playground Equipment
Commitments Made
The maintenance/repair of playground structures and court
facilities is an ongoing commitment. Regulations require the
monitoring and upgrading of existing facilities to meet current
CSA standards and AODA requirements.
Effects on Future Operating Budgets
The betterment of park playground equipment and court facilities
supports Risk Management objectives and reduces the need for
major repairs funded through the operating budget.
- 204 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15470
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-8.03
Public Works - Public Works
Utility Services
Project Description Upgrade and Replace Playground Equipment
ExpendituresContractual Services 4,464.1 367.3 357.4 368.1 379.1 390.5 402.2 2,199.5
Total Direct Revenue
4,464.1Net Requirements 367.3 357.4 368.1 379.1 390.5 402.2 2,199.5
To Be Financed From:
ReservesContribution from related project 140.5 140.5
140.5 140.5Total Reserves
4,323.6 226.8 357.4 368.1 379.1Capital Levy
390.5 402.2 2,199.5
- 205 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-8.04Utility Services
CAP Form 1 (TCA)Questica#: 15473
Public Works - Public Works
Project Detail, Justification & Reference Map
The recommended budget provides funds to replace approximately
3,200 linear metres of sidewalk or 0.80% of the existing inventory.
Future capital forecasts have been increased yearly by 3% over the
2015 base as a cost of construction increase in order to meet
expected future costs to maintain the current level of service.
Accessibility Considerations
All current accessibility standards are incorporated into the 2016
reconstruction program with regards to slope, width and ramp
design. Each replacement project is evaluated to ensure the most
viable compliance criteria are met during the reconstruction process.
Project Name & Description
Sidewalk Reconstruction
Commitments Made
The municipal sidewalk inventory totals 386 kilometers.
Sidewalks typically have a 50-year life cycle. Life cycle costing
provides a base line performance measure to verify if
replacement schedules and funding are sufficient to meet the
established life cycle.
On a percentage basis, Council has approved sidewalk
reconstruction as follows:
Year % of Total Sidewalks Number of Years for Replacement
2007 0.9 110
2008 0.6 167
2009 0.8 130
2010 0.8 130
2011 0.7 142
2012 0.8 130
2013 0.8 116
2014 0.8 124
2015 0.8 122
Effects on Future Operating Budgets
Sidewalk reconstruction has a positive impact by reducing the
need for ongoing maintenance costs and minimizing the City’s
risk exposure.
- 206 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15473
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-8.04
Public Works - Public Works
Utility Services
Project Description Sidewalk Reconstruction
ExpendituresContractual Services 14,077.5 1,100.0 1,121.8 1,167.0 1,202.0 1,238.0 1,275.2 6,973.5 14,077.5
Total Direct Revenue
14,077.5Net Requirements 1,100.0 1,121.8 1,167.0 1,202.0 1,238.0 1,275.2 6,973.5
To Be Financed From:
DebenturesDeb Rev-Tax Supported 14,077.5 1,100.0 1,121.8 1,167.0 1,202.0 1,238.0 1,275.2 6,973.5
14,077.5 1,100.0 1,121.8 1,167.0 1,202.0Total Debenture Financing
1,238.0 1,275.2 6,973.5
- 207 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-8.05Utility Services
CAP Form 1 (TCA)Questica#: 15477
Public Works - Public Works
Project Detail, Justification & Reference Map
The following vehicles and equipment (and their estimated prices)
are scheduled for replacement in 2016:
Light Duty Trucks $ 38,000
Small Equipment $ 6,000
Heavy Duty Trucks $1,075,000
Total $1,119,000
Accessibility Considerations
No applicable
Project Name & Description
Public Works Vehicle and Equipment Replacement and
Enhancement
Commitments Made
Asset management of vehicles and equipment is based on
life-cycle costs. Although vehicles and equipment is scheduled
for replacement based on anticipated usage and conditions, final
decisions are made only after full mechanical and financial
analysis is undertaken.
Effects on Future Operating Budgets
The hourly charge our rate for vehicles and equipment includes a
'depreciation charge' that is transferred to the Public Works
Equipment Reserve Fund. The Reserve is used to finance the
purchase of vehicles and equipment.
- 208 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15477
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-8.05
Public Works - Public Works
Utility Services
Project Description PW Vehicle and Equipment Replacement
ExpendituresContractual Services 13,751.7 745.5 1,119.0 1,478.5 645.1 2,133.6 1,451.7 6,178.3
Total Direct Revenue
13,751.7Net Requirements 745.5 1,119.0 1,478.5 645.1 2,133.6 1,451.7 6,178.3
To Be Financed From:
ReservesReserves & Reserve Funds 230.0 230.0
PW Equip Purchase Reserve Fund 13,521.7 515.5 1,119.0 1,478.5 645.1 2,133.6 1,451.7 6,178.3
13,751.7 745.5 1,119.0 1,478.5 645.1Total Reserves
2,133.6 1,451.7 6,178.3
- 209 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-8.06Utility Services
CAP Form 1 (TCA)Questica#: 15479
Public Works - Public Works
Project Detail, Justification & Reference Map
It is anticipated that when fully developed this site will support the
Public Works operation for the next 20-25 years. Changes to the
existing buildings plus additional buildings, including winter material
storage, will be required. Funds were utilized in 2014 to acquire the
services of consulting professionals to assist in future Capital
Budget requests. Work has now progressed to the point that the
Consultants preliminary construction estimates to transform the 791
Webber Avenue property into a full service Public Works Operations
facility are estimated at $16,800,000. The cost estimates provided
will include a new, modernized sand/salt/brine storage facility,
equipment storage building, indoor heated truck wash, stores area,
covered truck bays and a renovated shop and office area to meet
the needs of the Public Works operations. This compares favourably
to the estimated $45,000,000 required for a new yard previously
proposed on Fisher Drive.
The consultant will continue to develop detailed design drawings
and prepare a tender ready package that may be phased into
construction steps that will accommodate the approved budget for
2016 along with pre-approved funds from 2015. The 2017 Capital
request will contain the desired funds to continue the construction
and renovation required to complete the conversion of 791 Webber
Avenue to a fully functional Public Works Operation Centre.
Accessibility Considerations
Accessibility will be considered throughout the relocation project and
will be integrated into the renovation of existing structures and the
new builds required to support the Public Works operations and
meet AODA regulations.
Project Name & Description
Public Works Relocation Project
Commitments Made
In 2014, the City purchased the Coach Canada property at 791
Webber Avenue. The purpose of this purchase is to relocate the
Public Works operations and Fleet maintenance functions to the
new property.
Effects on Future Operating Budgets
The future operations of this new Public Works facility will be
funded through the existing operating model utilizing overhead
charges on labour to fund the yard operation expenses.
- 210 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15479
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-8.06
Public Works - Public Works
Utility Services
Project Description Public Works Relocation Project
ExpendituresContractual Services 17,000.0 3,000.0 3,500.0 10,500.0
Total Direct Revenue
17,000.0Net Requirements 3,000.0 3,500.0 10,500.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 15,060.0 2,460.0 3,150.0 9,450.0
15,060.0 2,460.0 3,150.0 9,450.0Total Debenture Financing
Development ChargesDCRF Public Works 504.0 504.0
DCRF Transit 36.0 36.0
540.0 540.0Total Development Charges
ReservesWaste Water Reserve Fund 1,400.0 350.0 1,050.0
1,400.0 350.0 1,050.0Total Reserves
- 211 -
- 212 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Public Works
Urban Forest
Management 1,330.0 112.1 47.9 2,265.0 440.0 160.0 165.0 170.0 1,330.0 160.0 165.0 170.0 5-8.07
2,265.0 440.0 160.0 160.0 112.1 1,330.0 47.9 165.0 170.0 1,330.0 165.0 170.0Total
- 213 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-8.07Utility Services
CAP Form 1 (Other)Questica#: 13512
Public Works - Public Works
Project Detail, Justification & Reference Map
• Administer and develop policy to advance the key objectives of
an Urban Forestry Strategic Plan;
• Manage maintenance records in order to recognize progress in
achieving key deliverables of the Urban Forest Strategic Plan;
• Renew the urban forest resource by planting trees along the
right-of-way on public and open space;
• Provide assistance and expertise to private property owners to
encourage and enhance the urban forest; and
• Administer and manage volunteer programs that support the
Urban Forest Strategic Plan.
Funding has been allocated on the following basis:
• $70,000 to implement the Urban Forest Strategic Plan; and
• $90,000 to plant trees.
Future Capital Forecasts are based on an annual 3% Cost of Living
increase in order to meet expected future costs. This may change
as needs are refined.
Accessibility Considerations
Not applicable.
Project Name & Description
Urban Forest Management - Strategic Plan Implementation
To implement the Urban Forest Strategy Plan.
Commitments Made
• Trees are planted on a replacement basis in accordance with
the Forest Resource Management Policy (1988).
• A work program has been created to develop and implement
the Urban Forest Strategic Plan.
Effects on Future Operating Budgets
The maintenance of trees is provided for in the Operating
Budget.
- 214 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13512
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-8.07
Public Works - Public Works
Utility Services
Project Description Urban Forest Management
ExpendituresContractual Services 2,265.0 440.0 160.0 165.0 170.0 175.0 180.0 975.0
Total Direct Revenue
2,265.0Net Requirements 440.0 160.0 165.0 170.0 175.0 180.0 975.0
To Be Financed From:
ReservesNew Subdivision Tree Reserve 687.4 135.4 47.9 49.3 50.8 52.3 53.9 297.8
687.4 135.4 47.9 49.3 50.8Total Reserves
52.3 53.9 297.8
1,577.6 304.6 112.1 115.7 119.2Capital Levy
122.7 126.1 677.2
- 215 -
- 216 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Environmental Protection Services
Replace Programable
Logic Controller 514.1 61.4 824.1 120.3 61.4 63.2 65.1 514.1 61.4 63.2 65.1 5-9.01
Equipment Upgrades
and Replacements 5,299.4 632.9 8,539.0 1,283.3 632.9 651.9 671.5 5,299.4 632.9 651.9 671.5 5-9.02
Coal Tar Mitigation
Action Plan 150.0 300.0 150.0 150.0 150.0 5-9.03
9,663.1 1,553.6 844.3 844.3 5,813.5 844.3 715.1 736.6 5,813.5 715.1 736.6Total
- 217 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-9.01Utility Services
CAP Form 1 (TCA)Questica#: 14440
Env Protection - Environmental Protection Services
Project Detail, Justification & Reference Map
The Wastewater Treatment Plant and associated pumping stations
are operated by the Supervisory Control and Data Acquisition
(SCADA) computer system, which controls the Programmable Logic
Controllers throughout the plant. As with any computer system,
there has to be occasional upgrading to maintain efficiency and
reduce expensive repairs.
Replacing the multitude of PLCs on a consistent and orderly fashion
throughout the plant over the next several years will ensure a
smooth transition of high tech computer operated equipment well
into the future.
Accessibility Considerations
None
Project Name & Description
Replace Programmable Logic Controller (PLC) 5s at the WWTP
and Remote Sewage Pump Stations with Programmable Logic
Controller 5000s
Commitments Made
Effects on Future Operating Budgets
The current Programmable Logic Controller 5s are becoming
obsolete and the City needs to continue replacing them thereby
minimizing the costs of expensive repairs in the future. The 2016
schedule is to replace controllers in the UV disinfection building
and Plant 1 Secondary Treatment facility.
- 218 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14440
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-9.01
Env Protection - Environmental Protection Services
Utility Services
Project Description Replace Programable Logic Controller
ExpendituresContractual Services 824.1 120.3 61.4 63.2 65.1 67.1 69.1 377.9
Total Direct Revenue
824.1Net Requirements 120.3 61.4 63.2 65.1 67.1 69.1 377.9
To Be Financed From:
ReservesWaste Water Reserve Fund 824.1 120.3 61.4 63.2 65.1 67.1 69.1 377.9
824.1 120.3 61.4 63.2 65.1Total Reserves
67.1 69.1 377.9
- 219 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-9.02Utility Services
CAP Form 1 (TCA)Questica#: 14443
Env Protection - Environmental Protection Services
Project Detail, Justification & Reference Map
The 2016 requests continue the preventative maintenance program
at the Waste Water Treatment Plant. The following equipment
needs to be replaced or added in 2016:
Secondary Plant Air Blower Replacement $490,000
Septage Receiving Auto Module $100,000
Various Laboratory and Field Equipment $ 42,900
Total $632,900
Accessibility Considerations
None
Project Name & Description
Equipment Upgrades and Replacements
Commitments Made
Effects on Future Operating Budgets
The investment of $632,900 in 2016 towards upgrading and
maintaining existing equipment, which is relied upon for safe and
efficient treatment of waste water, will ultimately save money in
future operational budgets and ensure compliance with
increasingly stringent environmental legislation.
- 220 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14443
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-9.02
Env Protection - Environmental Protection Services
Utility Services
Project Description Equipment Upgrades and Replacements
ExpendituresContractual Services 8,539.0 1,283.3 632.9 651.9 671.5 691.6 712.3 3,895.5
Total Direct Revenue
8,539.0Net Requirements 1,283.3 632.9 651.9 671.5 691.6 712.3 3,895.5
To Be Financed From:
ReservesWaste Water Reserve Fund 8,539.0 1,283.3 632.9 651.9 671.5 691.6 712.3 3,895.5
8,539.0 1,283.3 632.9 651.9 671.5Total Reserves
691.6 712.3 3,895.5
- 221 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-9.03Utility Services
CAP Form 1 (TCA)Questica#: 14441
Env Protection - Environmental Protection Services
Project Detail, Justification & Reference Map
Gas Manufactured from coal and oil was produced and used in
Ontario from the mid 1880s until the mid 1950s. The City owned
and operated a facility known as the Peterborough Gas Works
located at 70/72/80 Simcoe Street approximately 50 metres from the
Otonabee River.
Coal Tar seepage into the Otonabee River was identified in
November of 2009 and the Ministry of the Environment requested
the City to develop a remedial action plan to address this issue.
Although a number of previous studies were conducted on the site a
more detailed study was required to assess risks to human health
and aquatic life in the river.
As monitoring continues, a clean-up plan to address the seepage
will be developed to the satisfaction of the Ministry. The work plan
established for 2014 has been completed and a final remediation
plan will be presented to the MOECC in 2016.
Accessibility Considerations
None
Project Name & Description
Coal Tar Mitigation Action Plan
Commitments Made
Report USEP10-006 (July 5, 2010) established a budget in the
amount of $500,000 to conduct an environmental study on coal
tar seepage into the Otonabee River and develop a remedial
action plan for the site. An additional commitment of 50,000 was
approved in 2014. Funds in the amount of $150,0000 have been
requested for 2016.
Effects on Future Operating Budgets
- 222 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14441
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-9.03
Env Protection - Environmental Protection Services
Utility Services
Project Description Coal Tar Mitigation Action Plan
ExpendituresContractual Services 300.0 150.0 150.0
Total Direct Revenue
300.0Net Requirements 150.0 150.0
To Be Financed From:
ReservesInsurance Reserve 300.0 150.0 150.0
300.0 150.0 150.0Total Reserves
- 223 -
- 224 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Environmental Protection Services
Nelson Landfill
Monitoring Program 2,237.0 1,237.0 1,000.0 333.0 5-9.04
Harper Road Landfill
675.0 7,150.0 3,025.0 225.0 3,225.0 675.0 225.0 3,225.0 5-9.05
9,387.0 4,262.0 675.0 1,225.0 3,225.0 675.0 558.0 3,225.0Total
- 225 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-9.04Utility Services
CAP Form 1 (Other)Questica#: 11462
Env Protection - Environmental Protection Services
Project Detail, Justification & Reference Map
The City, in conjunction with Otonabee South Monaghan Township
and Fred Nelson and Sons, operated a licensed landfill site in the
township on lands owned by Fred Nelson from the early 1970s to
mid 1980s. Environmental legislation under the Environmental
Protection Act requires on-going monitoring for all landfills registered
in Ontario to ensure there are no risks to human health or the
environment as a result of landfill operations.
Results obtained within the past year indicate a need to address
elevated contamination (PCB’s) at the former landfill. Remedial
measures are being better defined during negotiations with the MOE
throughout 2014 with implementation expected to begin in 2016.
However, without a new cost sharing agreement in place, no further
work on this project is anticipated.
As negotiations continue with the stakeholder’s and the MOE, there
may be a need to increase the City’s share of funds depending on
findings of annual results and the framework of the new agreement.
Accessibility Considerations
None
Project Name & Description
Nelson Landfill Monitoring Program
Commitments Made
On October 8, 2010, a Tri-Party Agreement was executed
between the City, the Township of Otonabee South Monaghan
and Fred Nelson & Sons establishing an annual budget
commitment of $5,000/year for a 20 year period. No further work
will be conducted on this project until a new agreement with the
stakeholder's is reached.
Effects on Future Operating Budgets
Results from the 2014 monitoring program revealed the
requirements for significant remedial action measures to be
carried out on the site to bring the former landfill back into
compliance with current Environmental Legislation. Estimates
range from $1,000,000 to $3,000,000. Additional operating
funds are likely and will be better defined in 2016 if a new
agreement is reached.
- 226 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 11462
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-9.04
Env Protection - Environmental Protection Services
Utility Services
Project Description Nelson Landfill Monitoring Program
ExpendituresContractual Services 2,237.0 1,237.0 1,000.0
Total Direct Revenue
Direct RevenueOther Mun-grants & fees 713.5 380.0 333.5
Recoveries 711.0 377.5 333.5
1,424.5 757.5 667.0Total Direct Revenue
812.5Net Requirements 479.5 333.0
To Be Financed From:
ReservesCapital Levy Reserve 39.0 39.0
Utility Services Reserve 7.5 7.5
46.5 46.5Total Reserves
766.0 433.0 333.0Capital Levy
- 227 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-9.05Utility Services
CAP Form 1 (Other)Questica#: 11463
Env Protection - Environmental Protection Services
Project Detail, Justification & Reference Map
The City of Peterborough operated a landfill site from approximately
the mid-1940s to the mid-1960s in the area of Harper Road and Sir
Sandford Fleming Drive. This is not an engineered facility and the
site received both municipal and industrial waste. Recently (2008
onwards) some work was performed which was initiated to address
PCB seeps to surface water in the surrounding surface water
streams. The Ministry of the Environment has directed the City to
file an application for a new ECA for the site. This process will
provide a clear, concise directive outlining provisions to manage the
former landfill according to today’s applicable laws and standards.
Supporting documentation from the detailed Environmental Study
conducted in 2012, 2013 and 2014 will be used for the application
process. It is anticipated that the newly created ECA will not be
issued until sometime in 2016. Once issued implementation will
start immediately.
Accessibility Considerations
None
Project Name & Description
Harper Road Landfill - Former Waste Disposal Site
Environmental Study/Monitoring Program and Remedial Action
Plan for Site Clean-up
Commitments Made
Report USEP12-001 (January 23, 2012) established a capital
budget in the amount of $2,000,000 to conduct a detailed
Environmental Study of the Harper Road former landfill site.
Report USEP15-005 (June 1, 2015) identified the requirement to
seek an Environmental Compliance Approval (ECA), for the site
and to fund an additional $187,000 to complete the required
application submittal.
Effects on Future Operating Budgets
Future clean-up and remedial initiatives will ultimately impact
future budgets. It is anticipated that an additional budget of
$225,000/year for a minimum 5-year period and a capital
investment of $3,000,000 in 2018 will be required to comply with
a new ECA. Funds remaining from previous commitments will be
utilized in the application stage for the ECA.
- 228 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 11463
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-9.05
Env Protection - Environmental Protection Services
Utility Services
Project Description Harper Road Landfill
ExpendituresContractual Services 7,150.0 3,025.0 225.0 3,225.0 225.0 225.0 225.0
Total Direct Revenue
7,150.0Net Requirements 3,025.0 225.0 3,225.0 225.0 225.0 225.0
To Be Financed From:
ReservesCapital Levy Reserve 2,000.0 2,000.0
Utility Services Reserve 25.0 25.0
2,025.0 2,025.0Total Reserves
5,125.0 1,000.0 225.0 3,225.0Capital Levy
225.0 225.0 225.0
- 229 -
- 230 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Waste Management
Peterborough Landfill
Site 5,885.0 262.5 262.5 16,074.0 4,954.0 525.0 2,550.0 2,160.0 2,942.5 262.5 1,275.0 1,080.0 5-10.01
Construction &
Transfer of Leaf &
Yard Compost Facility 3,518.7 3,518.7 3,518.7 5-10.02
19,592.7 262.5 4,954.0 525.0 262.5 5,885.0 262.5 6,068.7 2,160.0 2,942.5 4,793.7 1,080.0Total
- 231 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-10.01Utility Services
CAP Form 1 (TCA)Questica#: 15468
Waste Mgmt - Waste Management
Project Detail, Justification & Reference Map
The South Fill Area reached capacity in 2012. The cell was capped
and closed as per the SFA closure plan which included seeding and
landscaping to a natural state.
Cell 2 of the North Fill Area was constructed and started receiving
waste in September 2010.
Construction of Cell 3 of the North Fill Area was completed in 2015.
In addition, a ring gas collection system was installed in Cell 2 and
the Public Drop-off container area was expanded.
The Landfill Gas to Energy project was commissioned in 2013.
Project Name & Description
Peterborough County/City Waste Management Facility
Commitments Made
The City and the County entered into an agreement July 1, 2002
to jointly own and operate the Peterborough Waste Management
Facility and share all cost and revenues on a 50-50 basis.
Effects on Future Operating Budgets
The operating budget includes a “Landfill Operations” activity that
captures ongoing operating costs associated with the site and
tipping fee revenues all of which are cost shared 50-50 with the
County.
The waste disposal capacity and annual fill rates are based on
best estimates and will be refined annually.
- 232 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15468
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-10.01
Waste Mgmt - Waste Management
Utility Services
Project Description Peterborough Landfill Site
ExpendituresContractual Services 16,074.0 4,954.0 525.0 2,550.0 2,160.0 4,100.0 735.0 1,050.0
Total Direct Revenue
Direct RevenueOther Mun-grants & fees 8,037.0 2,477.0 262.5 1,275.0 1,080.0 2,050.0 367.5 525.0
8,037.0 2,477.0 262.5 1,275.0 1,080.0Total Direct Revenue 2,050.0 367.5 525.0
8,037.0Net Requirements 2,477.0 262.5 1,275.0 1,080.0 2,050.0 367.5 525.0
To Be Financed From:
ReservesWaste Management Reserve Fund 8,037.0 2,477.0 262.5 1,275.0 1,080.0 2,050.0 367.5 525.0
8,037.0 2,477.0 262.5 1,275.0 1,080.0Total Reserves 2,050.0 367.5 525.0
- 233 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-10.02Utility Services
CAP Form 1 (TCA)Questica#: 16-032
Waste Mgmt - Waste Management
Project Detail, Justification & Reference Map
The existing compost site at Harper Road is required to cease all
operations by January 1, 2017 with the receipt of organic waste
ceasing by January 1, 2016. Accordingly, studies have been
undertaken to find, design and get approved a new compost site.
The new site is proposed to be within the lands of the County/City
Waste Management Facility on Bensfort Road. Studies have
progressed to the point where planning approvals from the County
and Township and operational approval from the Ministry of
Environment and Climate Change (MOECC) are expected to be
received by the end of 2015. Construction is then proposed for the
spring of 2016. An extension of the proposed closure of the Harper
Road compost site has been sought from the MOECC to ensure the
City is in compliance with all Environmental Compliance Approval
requirements.
Accessibility Considerations
Not applicable. There will be no public access to the new compost
site.
Project Name & Description
Construction & Transfer of Leaf & Yard Compost Facility
Commitments Made
The Environmental Compliance Approval (No. A340106) for the
existing Harper Road Compost Site requires that receipt of
organic waste at the Harper Site cease by January 1, 2016 and
composting activities and all storage of waste and compost at
this site cease by January 1, 2017.
Effects on Future Operating Budgets
A new compost site will be developed that will incorporate
updated Provincial Compost Standards. These standards
involve a higher level of sampling and monitoring than previous
standards with the resultant increase in operating costs.
Additionally, more requirements are placed on the day-to-day
operation of the site including the control of litter, and formation
and turning of windrows.
- 234 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-032
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-10.02
Waste Mgmt - Waste Management
Utility Services
Project Description Construction & Transfer of Leaf & Yard Compost
Facility
ExpendituresContractual Services 3,518.7 3,518.7
Total Direct Revenue
3,518.7Net Requirements 3,518.7
To Be Financed From:
ReservesWaste Management Reserve Fund 3,518.7 3,518.7
3,518.7 3,518.7Total Reserves
- 235 -
- 236 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Transit
Terminal Building
Upgrades 650.0 2,100.0 1,450.0 650.0 650.0 5-11.01
Accessible Transit
Stops 456.9 54.6 780.1 154.5 54.6 56.2 57.9 456.9 54.6 56.2 57.9 5-11.02
Transit Buses
4,349.0 590.0 12,011.2 3,429.7 590.0 1,804.5 1,838.0 4,349.0 590.0 1,804.5 1,838.0 5-11.03
Transit Stop Shelters
56.0 6.1 0.7 77.0 6.8 7.0 7.2 56.0 6.8 7.0 7.2 5-11.04
Downtown
Transportation Hub 50,550.0 50,650.0 100.0 50,550.0 100.0 5-11.05
Buses for Persons with
Disabilities 2,900.0 3,200.0 300.0 2,900.0 300.0 5-11.06
Transit Operations
Supervision Vehicle 45.7 86.3 40.6 45.7 40.6 5-11.07
Refurbish Existing
Transit Buses 406.0 406.0 406.0 5-11.08
69,310.6 5,034.2 1,301.4 1,301.4 55.3 58,763.6 6.1 650.0 590.0 2,308.3 1,903.1 58,763.6 2,308.3 1,903.1Total
- 237 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-11.01Utility Services
CAP Form 1 (TCA)Questica#: 08508
Transportation - Transit
Project Detail, Justification & Reference Map
The Downtown Public Transit Terminal is integrated into the ground
floor of the Simcoe Street Parking Garage. The Parkade and
Terminal are 40 years old and underwent a $3.175 million
renovation ten years ago. A 2013 structural review recommended
$2.5 million in additional rehabilitation work in three to five years for
the parking structure. The last major upgrade to the customer
service and office areas at the Transit Terminal was completed
approximately 16 years ago. The building interior, fixtures,
mechanical and electrical components are out-dated and a recent
audit identified a number of improvements that were required to
meet new accessibility standards.
Funding shown as approved pre-2016 is for the
engineering/architectural design and rehabilitation of the most
pressing elements of the interior of the bus terminal. The East Wing
of the Terminal was renovated in 2015 and extensive additional
work was required to remove hazardous materials and to upgrade
the existing commercial rental units in the building. The 2016
budget request for $650,000 will provide the remaining funding to
complete the renovation of the West Wing of the Terminal
Accessibility Considerations
The rehabilitation will include required updates to meet accessibility
requirements for the interior spaces including features such as auto
door openers, customer service counter height, washrooms and
passenger seating.
Project Name & Description
Terminal Building Upgrades
Commitments Made
The approved 2012 Public Transit Operations Review (Reports
USDIR12-016 and USDIR12-019) recognized the current
required renovation needs for the Transit Terminal. Council in
approving Report CPPS15-033 awarded the Transit Terminal
West Wing Renovation and included a pre-commitment of the
2016 budget request.
Effects on Future Operating Budgets
Updating the mechanical and electrical components at the
existing terminal will result in energy savings and including some
new retail space will result in some additional lease revenue to
offset transit operating costs.
- 238 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 08508
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-11.01
Transportation - Transit
Utility Services
Project Description Terminal Building Upgrades
ExpendituresContractual Services 2,100.0 1,450.0 650.0
Total Direct Revenue
2,100.0Net Requirements 1,450.0 650.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 1,500.0 850.0 650.0
1,500.0 850.0 650.0Total Debenture Financing
600.0 600.0Capital Levy
- 239 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-11.02Utility Services
CAP Form 1 (TCA)Questica#: 13505
Transportation - Transit
Project Detail, Justification & Reference Map
This project establishes an annual budget to reconstruct public
transit stops to be fully-accessible and compliant with AODA
Integrated and Built-Environment standards. The conventional
public transit system is currently supported by over 620 public transit
stops. Many of these stops are not accessible to persons with
disabilities effectively precluding these individuals and especially
those who utilize transportable assistive mobility devices from
accessing public transit at particular stops. Although progress has
been made in the accessible fleet (82% of buses will be
fully-accessible by January 2016) many transit stops continue to
offer barriers such as, full height curbs, steps and grass boulevards.
Based on a review in the spring of 2015, it is estimated that 60% of
the stops are non accessible. AODA does not specify a year for full
compliance.
This Program will reconstruct bus stops based on a priority ranking
utilizing an in-house developed multi-criteria analysis and GIS
spatial database. The Program commenced in 2013 reconstructing
as many stops as the budget will permit.
Accessibility Considerations
Enhance accessibility for all persons with disabilities removing
barriers such as concrete curbs, steps, steep ramps and grass
boulevards.
Project Name & Description
Accessible Transit Stops
Commitments Made
Effects on Future Operating Budgets
Increased maintenance costs including winter control.
- 240 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13505
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-11.02
Transportation - Transit
Utility Services
Project Description Accessible Transit Stops
ExpendituresContractual Services 780.1 154.5 54.6 56.2 57.9 59.8 61.4 335.7
Total Direct Revenue
780.1Net Requirements 154.5 54.6 56.2 57.9 59.8 61.4 335.7
To Be Financed From:
780.1 154.5 54.6 56.2 57.9Capital Levy
59.8 61.4 335.7
- 241 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-11.03Utility Services
CAP Form 1 (TCA)Questica#: 14500
Transportation - Transit
Project Detail, Justification & Reference Map
The City currently has a conventional transit fleet consisting of 52
buses as of December 2015. This includes the 3 new buses
delivered in August 2015 and the 3 buses delivered in November
2015. By December 2015 the average fleet age will be 9.2 years
and 88% of the fleet will be fully accessible.
The 2012 Transit Operations Review recommended acquisition of
15 buses between 2013 and 2015 to reduce the average age of the
fleet and ensure that 100% of transit buses are accessible. An
additional 6 buses were recommended to facilitate service
expansions recommended in the review. Since 2012, 12 low-entry
fully accessible buses have been purchased; nine for vehicle
replacement and three for service expansion. The 2016 purchase
of one new replacement bus will leave 5 new vehicles to be
purchased between 2017 and 2018 to complete the vehicle
replacement program. At current funding levels the target is to have
100% of transit buses accessible by 2018. Three additional vehicles
would need to be purchased in 2019 if the additional service
expansions from the 2012 Transit Operations Review are
implemented.
Transit fleet purchases are partially funded from the Transit Fleet
Reserve. Where applicable, portions of the capital costs are also
funded from Development Charges, the Federal Gas Tax Program,
and the Provincial Gas Tax reserve.
Accessibility Considerations
Buses are fully accessible for all people, including those utilizing
mobility devices.
Project Name & Description
Transit Buses
Commitments Made
The conventional transit fleet replacement and expansion
program was originally established in the 2006 Transit
Operations Review (Report USTR07-008 Transit Implementation
Strategy Update, May 2007).
The Program has been updated as part of the approved 2012
Public Transit Operations Review (Report USDIR12-016 and
USDIR12-019).
Effects on Future Operating Budgets
Reduction in maintenance costs and fuel savings.
- 242 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14500
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-11.03
Transportation - Transit
Utility Services
Project Description Transit Buses
ExpendituresContractual Services 12,011.2 3,429.7 590.0 1,804.5 1,838.0 1,875.0 2,474.0
Total Direct Revenue
12,011.2Net Requirements 3,429.7 590.0 1,804.5 1,838.0 1,875.0 2,474.0
To Be Financed From:
ReservesTransit Reserve 6,601.5 1,798.0 590.0 602.5 550.0 587.0 2,474.0
Federal Gas Tax 5,409.7 1,631.7 1,202.0 1,288.0 1,288.0
12,011.2 3,429.7 590.0 1,804.5 1,838.0Total Reserves
1,875.0 2,474.0
- 243 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-11.04Utility Services
CAP Form 1 (TCA)Questica#: 16-117
Transportation - Transit
Project Detail, Justification & Reference Map
This program continues the replacement and expansion of transit
stop shelters where higher than average passenger usage exists, in
areas of severe environment and where the passenger demographic
is primarily senior.
The program consists of a mix of 4’x8’, 4’x12’ and 8’x12’ shelters
sized to accommodate waiting passenger demand.
Shelters are glass design with domed roof, complete with interior
seating benches. Currently there are 67 shelters in the city, and of
the existing inventory, 57 are City owned with the remaining 10
owned by a transit shelter advertising company.
This program also funds the re-construction of transit shelter
concrete pads and concrete sidewalk approaches to shelters to
enhance accessible transit passenger amenities.
Accessibility Considerations
The shelters enhances accessibility. Each shelter is barrier free and
includes a bench with handles for assistance.
Project Name & Description
Transit Stop Shelters
Commitments Made
Effects on Future Operating Budgets
Maintenance costs average approximately $800 per year
- 244 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-117
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-11.04
Transportation - Transit
Utility Services
Project Description Transit Stop Shelters
ExpendituresContractual Services 77.0 6.8 7.0 7.2 7.4 7.6 41.0
Total Direct Revenue
77.0Net Requirements 6.8 7.0 7.2 7.4 7.6 41.0
To Be Financed From:
Development ChargesDCRF Transit 70.0 6.1 6.3 6.5 6.7 6.9 37.5
70.0 6.1 6.3 6.5Total Development Charges
6.7 6.9 37.5
7.0 0.7 0.7 0.7Capital Levy
0.7 0.7 3.5
- 245 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-11.05Utility Services
CAP Form 1 (TCA)Questica#: 16-114
Transportation - Transit
Project Detail, Justification & Reference Map
The Downtown Public Transit Terminal is integrated into the ground
floor of the Simcoe Street Parking Garage. The Parkade and
Terminal are 40 years old and underwent a $3.175 million
renovation ten years ago. A 2013 structural review recommended
$2.5 million in additional rehabilitation work in three to five years for
the parking structure. A major upgrade to the customer service and
office areas at the Transit Terminal was completed approximately 16
years ago. Both the Terminal and Parkade are undergoing
necessary repairs and renovation to extend the life of the existing
structure.
The 2017 budget request for $100,000 will provide funding to initiate
the longer term planning to develop a conceptual design, cost
estimate, and implementation strategy for the ultimate replacement
of the terminal building to better define budget requirements.
The budget requests shown starting in the year 2022 are the result
of the anticipated longer term need for construction of a new
integrated facility with a modern flow-through bus terminal design,
retail space and upper level parking as recommended in the 2012
Transit Operations Review.
Accessibility Considerations
The renovation work will include required updates to meet
accessibility requirements for interior spaces for the customer areas
and staff.
Project Name & Description
Downtown Transportation Hub
Commitments Made
The approved 2012 Public Transit Operations Review (Reports
USDIR12-016 and USDIR12-019) recognized the current
required renovation needs for the Transit Terminal and
recommended construction of a new Downtown Terminal with a
modern flow-through design in the longer term.
Effects on Future Operating Budgets
A new terminal will probably be larger than the existing so
maintenance and utility costs could increase, but a better flow of
bus traffic would reduce operational costs.
- 246 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-114
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-11.05
Transportation - Transit
Utility Services
Project Description Downtown Transportation Hub
ExpendituresContractual Services 50,650.0 100.0 50,550.0
Total Direct Revenue
50,650.0Net Requirements 100.0 50,550.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 40,876.3 40,876.3
40,876.3Total Debenture Financing 40,876.3
Development ChargesDCRF Parking 5,264.2 5,264.2
DCRF Transit 3,667.5 3,667.5
8,931.7Total Development Charges 8,931.7
842.0 100.0Capital Levy 742.0
- 247 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-11.06Utility Services
CAP Form 1 (TCA)Questica#: 16-115
Transportation - Transit
Project Detail, Justification & Reference Map
The City currently has a specialized transit fleet consisting of ten
purpose-built small buses/vans, eight of which are in peak period
revenue service daily.
In 2012, the average fleet age was 7.8 years, which is above the
City’s target average fleet age of five years. In 2013, six high-floor
lift equipped purpose built vans were purchased replacing vehicles
which were 11 years of age and older. This acquisition reduced the
average fleet age to 2.2 years. The next proposed bus replacement
year is 2017 and requested funding will replace the 4 older vans
which will be 7 years old in 2016.
Transit fleet purchases are funded from the Transit Fleet Reserve.
Where applicable, portions of the capital costs for expansion to
accommodate growth can be funded through the Development
Charge program. In addition, the Provincial Gas Tax reserve can
be accessed for capital funding.
Accessibility Considerations
Buses are fully accessible for all people, including those utilizing
mobility devices
Project Name & Description
Buses for Persons with Disabilities
Commitments Made
The specialized transit fleet replacement and expansion program
was originally established in the 2006 Transit Operations Review
(Report USTR07-008 Transit Implementation Strategy Update,
May 2007). The Program has been updated as part of the
approved 2012 Public Transit Operations Review (Report
USDIR12-016 and USDIR12-019).
Effects on Future Operating Budgets
Reduction in maintenance costs and fuel savings.
- 248 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-115
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-11.06
Transportation - Transit
Utility Services
Project Description Buses for Persons with Disabilities
ExpendituresContractual Services 3,200.0 300.0 330.0 690.0 1,880.0
Total Direct Revenue
3,200.0Net Requirements 300.0 330.0 690.0 1,880.0
To Be Financed From:
ReservesTransit Reserve 3,200.0 300.0 330.0 690.0 1,880.0
3,200.0 300.0Total Reserves 330.0 690.0 1,880.0
- 249 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-11.07Utility Services
CAP Form 1 (TCA)Questica#: 16-116
Transportation - Transit
Project Detail, Justification & Reference Map
Peterborough Transit has two light duty vehicles for use by transit
supervisory staff to support day-to-day operations including
monitoring transit service delivery and responding to on-site
incidents requiring investigations. The use of City owned vehicles
reduces cost of personal vehicle use. The 2010 Chevrolet Equinox
will be 6 years old in 2016 and is scheduled for replacement in
2017.
Accessibility Considerations
None
Project Name & Description
Transit Operations Supervision Vehicle
Commitments Made
Effects on Future Operating Budgets
Reduced maintenance costs for newer vehicle.
- 250 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-116
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-11.07
Transportation - Transit
Utility Services
Project Description Transit Operations Supervision Vehicle
ExpendituresContractual Services 86.3 40.6 45.7
Total Direct Revenue
86.3Net Requirements 40.6 45.7
To Be Financed From:
86.3 40.6Capital Levy 45.7
- 251 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-11.08Utility Services
CAP Form 1 (TCA)Questica#: 16-118
Transportation - Transit
Project Detail, Justification & Reference Map
Under this project, components of the existing City transit bus fleet
including bulkheads, floors and certain mechanical items are
refurbished to extend the vehicle life beyond the standard of 18
years to approximately 24 years.
The Transportation Division began refurbishing portions of the
existing conventional transit bus fleet in 1998 when four buses
between the age of 15 and 18 years were refurbished. To date a
total of 14 buses have been refurbished. Prior to refurbishing, staff
complete a mechanical assessment to determine the feasibility of
refurbishing individual units. Refurbishing is completed both
in-house and by off-site companies.
There is sufficient pre-approved budget to refurbish four buses and
no new funding is required until 2019. The candidate units would be
16 years of age (built in 1998) at time of rebuild. Refurbishing is an
important mechanism to extend vehicle life, particularly where funds
are limited for fleet component replacement.
Accessibility Considerations
This enhances existing accessibility features such as new
stanchions and mobility device tie downs.
Project Name & Description
Refurbish Existing Transit Buses
Commitments Made
Effects on Future Operating Budgets
Refurbishing reduces vehicle maintenance costs. In the first two
years after refurbishing operating costs are reduced on average
$0.60/km for 50,000 km operated or $30,000 per bus, per year.
Refurbishing extends life on average by 300,000 km increasing
lifetime service mileage to beyond 1.6 million km
- 252 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-118
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-11.08
Transportation - Transit
Utility Services
Project Description Refurbish Existing Transit Buses
ExpendituresContractual Services 406.0 406.0
Total Direct Revenue
406.0Net Requirements 406.0
To Be Financed From:
406.0Capital Levy 406.0
- 253 -
- 254 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Parking
Simcoe Street Parking
Garage Rehabilitation 2,000.0 350.0 2,850.0 350.0 500.0 2,000.0 350.0 500.0 5-12.01
Parking Equipment
Purchases 499.1 59.8 823.1 139.6 59.8 61.4 63.2 499.1 59.8 61.4 63.2 5-12.02
Replacement of
Operations Vehicles 90.0 170.0 80.0 90.0 80.0 5-12.03
3,843.1 139.6 409.8 409.8 2,589.1 350.0 59.8 141.4 563.2 2,589.1 141.4 563.2Total
- 255 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-12.01Utility Services
CAP Form 1 (TCA)Questica#: 14542
Transportation - Parking
Project Detail, Justification & Reference Map
The Simcoe Street Parkade was constructed in 1974 and is a 4-1/2
storey split-level, above grade, stand-alone parking structure with
3-1/2 split-level suspended slabs and one slab-on-grade level. The
2013 structural review indicated that the structural precast concrete
elements are generally in fair condition but are exhibiting signs of
localized corrosion-related deterioration resulting from moisture and
chloride infiltration.
Since the time of original construction in 1974, the parking structure
has undergone one major rehabilitation program completed over
three years (2002-2005). The total cost for these repairs was
$3.175 million. Rehabilitation in 2015/2016 will cost $752,000 plus
taxes and can be accommodated within the combined budgets for
the King and Simcoe Garage rehabilitation projects. Funds
requested for 2016 will allow for additional upgrades to the barrier
walls and guardrails which were identified as deficient but could not
be accommodated within the pre-approved project budget. Upon
approval, this work will be incorporated into the awarded tender.
During the longer term (2018/19) an additional $2.5 million in
additional work is required.
Prior to completion of the long term rehabilitation it is recommended
that a life cycle study be completed (2018) to determine if the added
repairs will be cost effective compared to construction of a new
structure.
Project Name & Description
Simcoe Street Parking Garage Rehabilitation
Commitments Made
In 2013, a structural review of the Simcoe Street parking garage
was conducted with the results indicating structural and
mechanical repairs would be required in 2015. Tender T-27-15
was awarded by Council (Report CPPS15-029) in June 2015 for
rehabilitation of the King and Simcoe Parking Garages. The
repairs at the Simcoe Garage will commence in the spring of
2016.
Effects on Future Operating Budgets
Lower maintenance costs and improved service to the public.
- 256 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14542
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-12.01
Transportation - Parking
Utility Services
Project Description Simcoe Street Parking Garage Rehabilitation
ExpendituresContractual Services 2,850.0 350.0 500.0 2,000.0
Total Direct Revenue
2,850.0Net Requirements 350.0 500.0 2,000.0
To Be Financed From:
DebenturesDeb Rev - User Charges 2,850.0 350.0 500.0 2,000.0
2,850.0 350.0 500.0Total Debenture Financing
2,000.0
- 257 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-12.02Utility Services
CAP Form 1 (TCA)Questica#: 15544
Transportation - Parking
Project Detail, Justification & Reference Map
This is an ongoing program to purchase and install new updated
parking control equipment for all areas under the purview of the
parking section, including the Simcoe Street and King Street Parking
Garages.
In past years items purchased through this program included:
• Pay and display machines for surface parking lots
• Simcoe Garage - cash/logic revenue system
• Simcoe Garage - replace kiosk
• Handheld Ticketing Devices
In 2016, it is anticipated the funds will be used to purchase
additional Pay and Display machines replacing the remainder of the
on-street parking meters in the downtown as well as upgrading
handheld ticketing machines to enable future implementation of real
time parking management applications.
Project Name & Description
Parking Equipment Purchases
Commitments Made
Effects on Future Operating Budgets
Lower maintenance costs at off-street and on-street locations.
- 258 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15544
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-12.02
Transportation - Parking
Utility Services
Project Description Parking Equipment Purchases
ExpendituresContractual Services 823.1 139.6 59.8 61.4 63.2 65.1 67.1 366.9
Total Direct Revenue
823.1Net Requirements 139.6 59.8 61.4 63.2 65.1 67.1 366.9
To Be Financed From:
ReservesParking Reserve 823.1 139.6 59.8 61.4 63.2 65.1 67.1 366.9
823.1 139.6 59.8 61.4 63.2Total Reserves
65.1 67.1 366.9
- 259 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-12.03Utility Services
CAP Form 1 (TCA)Questica#: 16-123
Transportation - Parking
Project Detail, Justification & Reference Map
This is a life-cycle replacement program for Parking vehicles.
Vehicles are utilized for enforcement patrol and operation activities.
The Parking section currently deploys four vehicles, a 2013 compact
car and a 2008 compact hybrid electric car used for parking
enforcement and two 2011 compact pickup trucks used for
maintenance and revenue collection.
Alternative fuel technologies will continue to be reviewed to ensure
that the fleet is economical and responding to needs for reduced
emissions.
Project Name & Description
Replacement of Operations Vehicles
Commitments Made
Effects on Future Operating Budgets
Reduced maintenance costs
- 260 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-123
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-12.03
Transportation - Parking
Utility Services
Project Description Replacement of Operations Vehicles
ExpendituresContractual Services 170.0 80.0 90.0
Total Direct Revenue
170.0Net Requirements 80.0 90.0
To Be Financed From:
170.0 80.0Capital Levy 90.0
- 261 -
- 262 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Parking
Strategic Downtown
Parking Management
Study 75.0 75.0 75.0 75.0 5-12.04
75.0 75.0 75.0 75.0 Total
- 263 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-12.04Utility Services
CAP Form 1 (Other)Questica#: 16-119
Transportation - Parking
Project Detail, Justification & Reference Map
The last review of the parking program was completed in 2007. The
report provided a number of recommendations including increasing
both parking fines and monthly permit rates. With eight years
passing since the last Strategic Downtown Parking Management
Study, much has changed including the emergence of new mixed
use development areas in the downtown, the future conversion of
the Louis Street Parking Lot to a public square, and the potential
elimination of some on-street parking to provide wider sidewalks on
some blocks. Report USTR15-010 approved by Council,
recommended the completion of a Strategic Downtown Parking
Management Study to update the previous study completed in 2007.
The Strategic Downtown Parking Management Study will include an
assessment of long term parking supply in the downtown, parking
rates and fines, new technologies to improve customer service, and
the administration of the parking section.
Accessibility Considerations
Consultation with the Accessibility Advisory Committee will be
undertaken to review the accessible parking space inventory and
identify necessary enhancements.
Project Name & Description
Strategic Downtown Parking Management Study
Commitments Made
In 2015, a Parking Operations Review of fees, fines, and
enforcement levels was completed. Report USTR15-010
approved by Council, recommended the completion of a
Strategic Downtown Parking Management Study to update the
previous study completed in 2007.
Effects on Future Operating Budgets
The Strategic Downtown Parking Management Study may
recommend measures to improve customer service that may
result in increased operating costs. Changes to parking fines or
fees may increase parking revenues to offset future costs.
- 264 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-119
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-12.04
Transportation - Parking
Utility Services
Project Description Strategic Downtown Parking Management Study
ExpendituresContractual Services 75.0 75.0
Total Direct Revenue
75.0Net Requirements 75.0
To Be Financed From:
75.0 75.0Capital Levy
- 265 -
- 266 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Traffic and Transportation
New Traffic Control
and Street Name Sign
Program 183.0 7.4 14.4 312.3 61.8 21.8 22.5 23.2 183.0 21.8 22.5 23.2 5-13.01
Multi-use Trail and
Bicycle Lane
Improvements 513.9 61.4 1,116.1 412.5 61.4 63.2 65.1 513.9 61.4 63.2 65.1 5-13.02
Traffic Signal
Infrastructure
Improvements 872.6 104.6 1,298.0 102.2 104.6 107.7 110.9 872.6 104.6 107.7 110.9 5-13.03
Traffic Improvements
514.1 61.4 703.8 61.4 63.2 65.1 514.1 61.4 63.2 65.1 5-13.04
Traffic Signal LED
Replacement Program 575.0 1,025.0 450.0 575.0 5-13.05
4,455.2 1,026.5 249.2 249.2 234.8 2,658.6 14.4 256.6 264.3 2,658.6 256.6 264.3Total
- 267 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-13.01Utility Services
CAP Form 1 (TCA)Questica#: 13572
Transportation - Traffic and Transportation
Project Detail, Justification & Reference Map
This multi-year program is to install traffic signs in new residential
developments.
This program will be funded by two separate sources. The cost of
installing signs in new residential developments will be funded by
the existing Development Sign Reserve with the remainder funded
through capital levy. For future years, the budget amount will be
adjusted to reflect new development levels.
Project Name & Description
New Traffic Control and Street Name Sign Program
Commitments Made
Effects on Future Operating Budgets
Future operating budgets will reflect the cost of maintaining the
existing sign infrastructure.
- 268 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13572
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-13.01
Transportation - Traffic and Transportation
Utility Services
Project Description New Traffic Control and Street Name Sign Program
ExpendituresContractual Services 312.3 61.8 21.8 22.5 23.2 23.9 24.6 134.5
Total Direct Revenue
312.3Net Requirements 61.8 21.8 22.5 23.2 23.9 24.6 134.5
To Be Financed From:
ReservesDevelopment Sign Reserve 208.1 41.6 14.4 14.9 15.4 15.9 16.4 89.5
208.1 41.6 14.4 14.9 15.4Total Reserves
15.9 16.4 89.5
104.2 20.2 7.4 7.6 7.8Capital Levy
8.0 8.2 45.0
- 269 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-13.02Utility Services
CAP Form 1 (TCA)Questica#: 14578
Transportation - Traffic and Transportation
Project Detail, Justification & Reference Map
This is a multi-year program to ensure that the existing multi-use trail
and bicycle lane networks meet current standards, including the new
provincial guidelines for cycling facilities released in 2014.
In co-operation with the Transportation Demand Management
Planner and in conjunction with the development of trail standards,
transportation staff will focus on improving existing trail crossings,
install way-finding and bicycle lane signage and update bicycle lane
pavement markings to meet the new provincial guidelines and
provide consistency across the city.
Each year, existing trails and bicycle lanes will be identified based
on a condition rating and work programs will be set as funding
permits. In 2016, the focus will be on upgrading the multi-use trails
along Clonsilla Avenue and Lansdowne Street.
The budget is indexed to reflect expected cost increases and to
reflect the growth of the network.
Accessibility Considerations
This project includes improving the road crossings along multi-use
trails, which is of benefit to people of all abilities using the trail
system. The multi-use trail component of the cycling network is fully
accessible and represents one of the most accessible ways to get
around in the city. The asphalt surface is favoured over concrete
sidewalks because it is smoother.
Project Name & Description
Multi-Use Trail and Bicycle Lane Improvements - A project to
ensure that the the existing multi-use trail and other bicycle
facilities, including bicycle lanes, meet current standards.
Commitments Made
The approved Comprehensive Transportation Plan contains a
series of recommendations related to introduction and
improvement of city-wide cycling facilities. The cycling, trails
network program contains 100 improvement projects.
Effects on Future Operating Budgets
Increase in future operating budgets to maintain an increase in
infrastructure associated with the trail and cycling network.
- 270 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14578
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-13.02
Transportation - Traffic and Transportation
Utility Services
Project Description Multi-use Trail and Bicycle Lane Improvements
ExpendituresContractual Services 1,116.1 412.5 61.4 63.2 65.1 67.1 69.1 377.7
Total Direct Revenue
1,116.1Net Requirements 412.5 61.4 63.2 65.1 67.1 69.1 377.7
To Be Financed From:
ReservesContribution from related project 295.0 295.0
295.0 295.0Total Reserves
821.1 117.5 61.4 63.2 65.1Capital Levy
67.1 69.1 377.7
- 271 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-13.03Utility Services
CAP Form 1 (TCA)Questica#: 15570
Transportation - Traffic and Transportation
Project Detail, Justification & Reference Map
Initiated in 2005, this is a multi-year program to replace deteriorating
traffic signal equipment to meet minimum standards and control
increasing maintenance costs.
The condition of existing traffic signal infrastructure, primarily in the
older areas of the city, is poor. This program includes the
replacement of poles, signal heads, pedestrian push buttons,
detection equipment and mast arms.
Each year intersections are identified based on condition ratings and
work programs are set as funding permits. There are currently 126
traffic signals city-wide (twelve are Intersection Pedestrian Signals).
Through new and road reconstruction programs, three additional
signalized intersections will be added to the inventory in 2016. For
future years, it is recommended that $104,600, indexed each year
by 3%, be allocated for Traffic Signal Infrastructure Improvements.
Accessibility Considerations
Traffic signal infrastructure improvements also include upgrading
traffic signal equipment to meet the needs of people with disabilities.
The City has committed to fund the installation of audible pedestrian
signals at one location in 2016. This location will be determined
jointly by City staff and members of the Accessibility Advisory
Committee.
Project Name & Description
Traffic Signal Infrastructure Improvements
Commitments Made
Effects on Future Operating Budgets
Each improvement made to the existing traffic signal
infrastructure will reduce future maintenance costs.
- 272 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15570
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-13.03
Transportation - Traffic and Transportation
Utility Services
Project Description Traffic Signal Infrastructure Improvements
ExpendituresContractual Services 1,298.0 102.2 104.6 107.7 110.9 114.2 117.6 640.8
Total Direct Revenue
1,298.0Net Requirements 102.2 104.6 107.7 110.9 114.2 117.6 640.8
To Be Financed From:
ReservesContribution from related project 0.6 0.6
0.6 0.6Total Reserves
1,297.4 101.6 104.6 107.7 110.9Capital Levy
114.2 117.6 640.8
- 273 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-13.04Utility Services
CAP Form 1 (TCA)Questica#: 16-120
Transportation - Traffic and Transportation
Project Detail, Justification & Reference Map
Continuation of the traffic improvements program implementing
various projects that emerge throughout the year via requests from
the public, City Council and staff.
Improvements include projects such as installation of pedestrian
intersection signals, flashing beacons, turn lanes, channelization
and traffic islands. Throughout each year priorities and projects are
advanced and reported to Council.
For future years, it is recommended that $61,400, indexed each
year by 3% as an estimate for construction cost increases, be
allocated for Traffic Improvements
Accessibility Considerations
Accessibility improvements will be included where applicable (i.e
pedestrian intersection signals).
Project Name & Description
Traffic Improvements
Commitments Made
Effects on Future Operating Budgets
Potential for reduced risk in roadway operation.
- 274 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-120
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-13.04
Transportation - Traffic and Transportation
Utility Services
Project Description Traffic Improvements
ExpendituresContractual Services 703.8 61.4 63.2 65.1 67.1 69.1 377.9
Total Direct Revenue
703.8Net Requirements 61.4 63.2 65.1 67.1 69.1 377.9
To Be Financed From:
703.8 61.4 63.2 65.1Capital Levy
67.1 69.1 377.9
- 275 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-13.05Utility Services
CAP Form 1 (TCA)Questica#: 15579
Transportation - Traffic and Transportation
Project Detail, Justification & Reference Map
This multi-year program is to replace the City’s LED (Light Emitting
Diode) traffic signal indications.
In 2007, the City of Peterborough converted the City’s signalized
intersections and flashing beacons from incandescent bulbs to
energy efficient LED lamps. The result of this program has reduced
energy costs by approximately 85% and realized savings on annual
re-lamping costs.
The existing LED lamps will be nine years old in 2016 effectively at
the end of their life cycle. Experience in other Ontario municipalities
has shown the most cost effective method to maintain these lamps
is to bulk replace them once they are seven years old. The
replacement program commenced with the procurement of the LED
lamps with the installation starting in the summer of 2015.
Pre-approved funds are sufficient to cover the cost of this program
and no new funding is required for 2016. For future years (2021),
the replacement of LED lamps will be 100% funded through the
Traffic Signal Reserve.
Project Name & Description
Traffic Signal LED Replacement Program
Commitments Made
Effects on Future Operating Budgets
Future operating budgets will fund the Traffic Signal Reserve to
cover LED lamp replacement costs in 2021. Replacement of
LED lamps will reduce maintenance costs.
- 276 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15579
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-13.05
Transportation - Traffic and Transportation
Utility Services
Project Description Traffic Signal LED Replacement Program
ExpendituresContractual Services 1,025.0 450.0 575.0
Total Direct Revenue
1,025.0Net Requirements 450.0 575.0
To Be Financed From:
ReservesTraffic Signal Reserve 875.0 300.0 575.0
875.0 300.0Total Reserves 575.0
150.0 150.0Capital Levy
- 277 -
- 278 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Demand Management
George Street
Improvement Project 325.0 325.0 650.0 650.0 325.0 5-14.01
650.0 325.0 650.0 325.0 325.0 Total
- 279 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-14.01Utility Services
CAP Form 1 (TCA)Questica#: 16-022
Transportation - Demand Management
Project Detail, Justification & Reference Map
Improvement to George Street, from Sherbrooke Street to Perry
Street, includes implementing a project that demonstrates a
complete street. When completed, this section of street will better
serve all modes of transportation resulting in fewer collisions and
formal space allocation for cyclists on the road. For pedestrians,
there will be safe crossing opportunities and increased distance
between the vehicle travel lanes and the sidewalks. This project will
be incorporated with planned improvements to Townsend Street as
part of the Jackson Creek Diversion Sewer project.
An Expression of Interest (EOI) was submitted in August 2015
seeking provincial grant funding under the Ontario Municipal Cycling
Infrastructure Program. If successful up to $325,000 of the capital
cost may be eligible for funding. The EOI shortlist deadline is
September 30, 2015 with a final decision on the grant funding to be
announced in December 2015.
Accessibility Considerations
There is 550 metres between traffic signals and four lanes of traffic
to cross in this section of George Street. With the planned
improvements, there will be a new fully accessible traffic signal and
two accessible pedestrian refuge islands.
Project Name & Description
George Street Improvement Project
Commitments Made
On-street cycling lanes on George Street are a high priority in the
2012 Transportation Master Plan. Section 5.3.2 of the Plan also
recommends adopting a Complete Streets policy and the
Cultural Plan recommends supporting Complete Streets and
initiatives that support walking and cycling. Council approved the
final design concept as part of Report USTR14-011 with
implementation to follow in subsequent budget submissions.
The Central Area Master Plan recommends improving the
gateways to the downtown.
Effects on Future Operating Budgets
None
- 280 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-022
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-14.01
Transportation - Demand Management
Utility Services
Project Description George Street Improvement Project
ExpendituresContractual Services 650.0 650.0
Total Direct Revenue
Direct RevenueRevenue-Ontario Grant 325.0 325.0
325.0 325.0Total Direct Revenue
325.0Net Requirements 325.0
To Be Financed From:
325.0 325.0Capital Levy
- 281 -
- 282 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Demand Management
Transportation
Demand Management
(TDM) Projects 274.4 32.8 626.1 250.3 32.8 33.8 34.8 274.4 32.8 33.8 34.8 5-14.02
626.1 250.3 32.8 32.8 32.8 274.4 33.8 34.8 274.4 33.8 34.8Total
- 283 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-14.02Utility Services
CAP Form 1 (Other)Questica#: 12580
Transportation - Demand Management
Project Detail, Justification & Reference Map
The Transportation Plan outlines various TDM measures. These
measures include travel management programs, which require
infrastructure-related strategies to encourage and facilitate reduced
single occupancy vehicle trips. TDM measures reduce reliance on
more costly approaches to provision of transportation services and
provide more efficient, equitable, low cost and sustainable
transportation options. 30% of the Peterborough population does
not have direct access to a vehicle.
2016 projects include:
1) Studies related to implementation of the Cycling Network in the
Transportation Plan
2) Provision of additional public bicycle parking
Project Name & Description
Transportation Demand Management (TDM) Projects - A
multi-year program to implement infrastructure related to TDM
initiatives
Commitments Made
The 2012 Transportation Plan is a blueprint for the City's
transportation system. The Plan contains many
recommendations which require varying levels of added study to
be implemented.
A number of these projects and initiatives are in the area of
Transportation Demand Management formulating strategies to
improve travel in the city including public transit, cycling and
walking. This capital program will fund other planning and
operations activities as recommended within the Transportation
Plan to ensure that the Plan remains a dynamic document, and
with actions for continuous improvement.
Effects on Future Operating Budgets
- 284 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12580
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-14.02
Transportation - Demand Management
Utility Services
Project Description Transportation Demand Management (TDM) Projects
ExpendituresContractual Services 626.1 250.3 32.8 33.8 34.8 35.8 36.9 201.7
Total Direct Revenue
626.1Net Requirements 250.3 32.8 33.8 34.8 35.8 36.9 201.7
To Be Financed From:
ReservesContribution from related project 188.5 188.5
188.5 188.5Total Reserves
437.6 61.8 32.8 33.8 34.8Capital Levy
35.8 36.9 201.7
- 285 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Flood Reduction Master Plan Projects
Bears - Marina Blvd
Major System Bypass 2,730.0 2,100.0 630.0 2,100.0 630.0 5-15.01
North-East Jackson
Watershed
Improvements 5,050.0 6,550.0 1,500.0 5,050.0 1,500.0 5-15.02
South-East Jackson
Watershed Upgrades 77,570.0 77,570.0 77,570.0 5-15.03
Byersville - Clonsilla
Parkway Storm Basin 2,150.0 2,150.0 2,150.0 5-15.04
South-West Jackson
Watershed
Improvements 490.0 490.0 490.0 5-15.05
Curtis Creek
Watershed
Improvements 22,930.0 22,930.0 22,930.0 5-15.06
Brookdale Watershed
Improvements 31,050.0 31,050.0 31,050.0 5-15.07
Thompson Watershed
Improvements 4,380.0 4,380.0 4,380.0 5-15.08
Meade Watershed
Improvements 9,390.0 9,390.0 9,390.0 5-15.09
Riverview Watershed
Improvements 9,260.0 9,260.0 9,260.0 5-15.10
Byersville Watershed
Improvements 40,820.0 40,820.0 40,820.0 5-15.11
North-West Jackson
Watershed
Improvements 90.0 90.0 90.0 5-15.12
Charlotte St Upgrades
- SE Jackson 100 yr
pipe 1,400.0 1,400.0 1,400.0 5-15.13
- 286 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
208,810.0 204,580.0 2,100.0 2,130.0 204,580.0 2,100.0 2,130.0Total
- 287 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.01Utility Services
CAP Form 1 (TCA)Questica#: 16-082
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
This project substantially increases the flow-carrying capacity along
Marina Boulevard from Hilliard Street to the Royal Drive intersection.
The project involves a large catch basin installation, increased storm
sewer pipe size and re-grading of portions of properties in the area.
Project Name & Description
Bears Creek - Marina Boulevard Major System By-Pass
Commitments Made
The Bears Creek Flood Reduction Master Plan was approved by
Council on March 25, 2008 through Report USEC08-005.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Based upon Council Report CPFS14-043, the City is currently
pursuing external funding through the Province for this project.
Effects on Future Operating Budgets
A minimal increase in future operating budgets due to increased
sewer size and quantity is anticipated.
- 288 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-082
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.01
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Bears - Marina Blvd Major System Bypass
ExpendituresContractual Services 2,730.0 2,100.0 630.0
Total Direct Revenue
2,730.0Net Requirements 2,100.0 630.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 2,730.0 2,100.0 630.0
2,730.0 2,100.0 630.0Total Reserves
- 289 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.02Utility Services
CAP Form 1 (TCA)Questica#: 16-078
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
The following projects are planned beyond the ten year capital
forecast:
Construction of a relief storm sewer parallel to the existing sewer
from Hilliard Street along Phillip Street, McClennan Street, Gilbert
Street, Elizabeth Avenue and Nicholls Street;
Upsizing the existing pipe to 100 year capacity;
From Nicholls Street and Dumble Avenue,
Along Parkhill Road, and along Water and Simcoe Street.
Project Name & Description
North-East Jackson Watershed Improvements
Commitments Made
The Jackson Creek Flood Reduction Master Plan was approved
by Council on April 12, 2010 through Report USEC10-007.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Effects on Future Operating Budgets
A increase in future operating budgets due to increased sewer
size and quantity is anticipated.
- 290 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-078
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.02
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description North-East Jackson Watershed Improvements
ExpendituresContractual Services 6,550.0 1,500.0 1,500.0 1,000.0 2,550.0
Total Direct Revenue
6,550.0Net Requirements 1,500.0 1,500.0 1,000.0 2,550.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 6,550.0 1,500.0 1,500.0 1,000.0 2,550.0
6,550.0 1,500.0Total Reserves 1,500.0 1,000.0 2,550.0
- 291 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.03Utility Services
CAP Form 1 (TCA)Questica#: 16-079
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
The following projects are planned beyond the ten year capital
forecast;
Downie Street/Murray Street, 100 year pipe
Hunter Street, 100 year pipe
Rink Street, 100 year pipe
Simcoe Street, 100 year pipe
Project Name & Description
South-East Jackson Watershed Improvements
Commitments Made
The Jackson Creek Flood Reduction Master Plan was approved
by Council on April 12, 2010 through Report USEC10-007.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Effects on Future Operating Budgets
An increase in future operating budgets due to increased sewer
size and quantity is anticipated.
- 292 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-079
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.03
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description South-East Jackson Watershed Upgrades
ExpendituresContractual Services 77,570.0 870.0 76,700.0
Total Direct Revenue
77,570.0Net Requirements 870.0 76,700.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 77,570.0 870.0 76,700.0
77,570.0Total Reserves 870.0 76,700.0
- 293 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.04Utility Services
CAP Form 1 (TCA)Questica#: 16-080
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
This project makes use of an existing City-owned land parcel along
the west side of Byersville Creek between Clonsilla Avenue and
Lansdowne Street West. This parcel is large enough to provide for
an estimated 40,000 m3 of flow storage. From this area to the
creek outlet at the Otonabee River, the topography is very flat. This
large storage area is the most practical solution to assist in
controlling high flows.
Project Name & Description
Byersville - Clonsilla Parkway Storm Basin
Commitments Made
The Byersville Creek Flood Reduction Master Plan was approved
by Council on September 13, 2010 through Report USEC10-023.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Effects on Future Operating Budgets
An increase in future operating budgets due to an additional
stormwater management facility is anticipated.
- 294 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-080
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.04
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Byersville - Clonsilla Parkway Storm Basin
ExpendituresContractual Services 2,150.0 2,150.0
Total Direct Revenue
2,150.0Net Requirements 2,150.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 2,150.0 2,150.0
2,150.0Total Reserves 2,150.0
- 295 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.05Utility Services
CAP Form 1 (TCA)Questica#: 16-081
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
The following storm system upgrade projects are planned beyond
the 10 year capital forecast;
- Firwood Crescent
- Regrade on Parkhill Road
- Valleyview Drive
- Ravenwood Drive
Project Name & Description
South-West Jackson Watershed Improvements
Commitments Made
The Jackson Creek Flood Reduction Master Plan was approved
by Council on April 12, 2010 through Report USEC10-007.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Effects on Future Operating Budgets
An increase in future operating budgets due to increased
infrastructure quantity.
- 296 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-081
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.05
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description South-West Jackson Watershed Improvements
ExpendituresContractual Services 490.0 490.0
Total Direct Revenue
490.0Net Requirements 490.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 490.0 490.0
490.0Total Reserves 490.0
- 297 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.06Utility Services
CAP Form 1 (TCA)Questica#: 16-083
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
The following projects are planned beyond the ten year capital
forecast;
- Curtis-Armour Road Culvert
- Curtis-Caddy Street Culvert
- Curtis-Euclid Culvert Replacement
- Curtis-Roger Tivey Outlet Improvements
- Curtis-Strategic Storm Sewer Upgrade Parkhill Road
- Curtis-Strategic Storm Sewer Upgrade along Dufferin Steet and
Roger Street
- Curtis-Strategic Storm Sewer Upgrade along Armour Road
- Curtis-Strategic Storm Sewer Upgrade along Hunter Street
- Curtis-Strategic Storm Sewer Upgrade along Sophia Street and
Mark Street
- Curtis-Strategic Storm Sewer Upgrade along Ashburnham Drive
(pond)
Project Name & Description
Curtis Creek Watershed Improvements
Commitments Made
The Curtis Creek Flood Reduction Master Plan was approved by
Council on February 8, 2010 through Report USEC10-001.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Effects on Future Operating Budgets
An increase in future operating budgets due to increased
infrastructure quantity.
- 298 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-083
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.06
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Curtis Creek Watershed Improvements
ExpendituresContractual Services 22,930.0 22,930.0
Total Direct Revenue
22,930.0Net Requirements 22,930.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 22,930.0 22,930.0
22,930.0Total Reserves 22,930.0
- 299 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.07Utility Services
CAP Form 1 (TCA)Questica#: 16-084
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
The following projects are planned beyond the ten year capital
forecast;
- Barnardo Avenue, 100 year pipe
- Bellevue Street
- Bennet Street, 100 year pipe
- Brookdale Crescent / Chesterfield Avenue
- Chemong Road / Old Towerhill Road
- Chemong Road / Towerhill Road
- Chemong Road West
- Donegal Street / Wolsley Street
- Gilchrist Street
- Greenlawn Avenue
- Highland Road, regrade private property
- Park Street / Dublin Street, sewer upgrade
- Parkhill Road, 100 year pipe
- Stormont Street / Glengarry Avenue
- Sunset Boulevard, regrading
Project Name & Description
Brookdale Watershed Improvements
Commitments Made
The Jackson Creek Flood Reduction Master Plan was approved
by Council on April 12, 2010 through Report USEC10-007.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Effects on Future Operating Budgets
An increase in future operating budgets due to increased
infrastructure quantity.
- 300 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-084
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.07
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Brookdale Watershed Improvements
ExpendituresContractual Services 31,050.0 31,050.0
Total Direct Revenue
31,050.0Net Requirements 31,050.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 31,050.0 31,050.0
31,050.0Total Reserves 31,050.0
- 301 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.08Utility Services
CAP Form 1 (TCA)Questica#: 16-085
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
The following projects are planned beyond the ten year capital
forecast;
- Armour Road Runoff Storage
- Eldon SWM Pond
- Franmor Abbey Lane Chapel Drainage
- Scollard Drive Drainage - Major System
Project Name & Description
Thompson Watershed Improvements
Commitments Made
The Thompson Creek Flood Reduction Master Plan was
approved by Council on February 11, 2008 through Report
USEC08-002.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Effects on Future Operating Budgets
An increase in future operating budgets due to increased
infrastructure quantity.
- 302 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-085
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.08
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Thompson Watershed Improvements
ExpendituresContractual Services 4,380.0 4,380.0
Total Direct Revenue
4,380.0Net Requirements 4,380.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 4,380.0 4,380.0
4,380.0Total Reserves 4,380.0
- 303 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.09Utility Services
CAP Form 1 (TCA)Questica#: 16-086
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
The following projects are planned beyond the ten year capital
forecast;
- Meade Creek Levee
- Glenmead Road and Farmcrest Avenue
- Naish Road Local Drainage
- SW Corner Farmcrest
- Syndenham Road, Severn Road, Rochelle Court
Project Name & Description
Meade Watershed Improvements
Commitments Made
The Meade Creek Flood Reduction Master Plan was approved
by Council on July 5, 2010 through Report USEC10-017.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Effects on Future Operating Budgets
An increase in future operating budgets due to increased
infrastructure quantity.
- 304 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-086
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.09
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Meade Watershed Improvements
ExpendituresContractual Services 9,390.0 9,390.0
Total Direct Revenue
9,390.0Net Requirements 9,390.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 9,390.0 9,390.0
9,390.0Total Reserves 9,390.0
- 305 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.10Utility Services
CAP Form 1 (TCA)Questica#: 16-087
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
The following projects are planned beyond the ten year capital
forecast;
- Algonquin Boulevard ROW
- Carnegie Culvert at Water Street
- Lorraine Drive Outlet
- Subwatershed Culvert Nassau Mills
- Water Street Culvert Upgrade at Zoo
Project Name & Description
Riverview Watershed Improvements
Commitments Made
The Riverview Creek Flood Reduction Master Plan was approved
by Council on April 14, 2009 through Report USEC09-004.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Effects on Future Operating Budgets
An increase in future operating budgets due to increased
infrastructure quantity.
- 306 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-087
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.10
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Riverview Watershed Improvements
ExpendituresContractual Services 9,260.0 9,260.0
Total Direct Revenue
9,260.0Net Requirements 9,260.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 9,260.0 9,260.0
9,260.0Total Reserves 9,260.0
- 307 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.11Utility Services
CAP Form 1 (TCA)Questica#: 16-088
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
The following projects are planned beyond the ten year capital
forecast;
- Cedargrove SWMP
- Golfview Drive Inlet
- Twin Clonsilla Avenue East Branch
Project Name & Description
Byersville Watershed Improvements
Commitments Made
The Byersville Creek Flood Reduction Master Plan was approved
by Council on September 13, 2010 through Report USEC10-023.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Effects on Future Operating Budgets
An increase in future operating budgets due to increased
infrastructure quantity.
- 308 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-088
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.11
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Byersville Watershed Improvements
ExpendituresContractual Services 40,820.0 40,820.0
Total Direct Revenue
40,820.0Net Requirements 40,820.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 40,820.0 40,820.0
40,820.0Total Reserves 40,820.0
- 309 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.12Utility Services
CAP Form 1 (TCA)Questica#: 16-090
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
The following projects are planned beyond the ten year capital
forecast;
- NW Jackson-Bonacord Street
- NW Jackson-Hemlock Street
- NW Jackson-Parkview Drive
Project Name & Description
North-West Jackson Watershed Improvements
Commitments Made
The Jackson Creek Flood Reduction Master Plan was approved
by Council on April 12, 2010 through Report USEC10-007.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Effects on Future Operating Budgets
An increase in future operating budgets due to increased sewer
size and quantity is anticipated.
- 310 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-090
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.12
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description North-West Jackson Watershed Improvements
ExpendituresContractual Services 90.0 90.0
Total Direct Revenue
90.0Net Requirements 90.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 90.0 90.0
90.0Total Reserves 90.0
- 311 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 5-15.13Utility Services
CAP Form 1 (TCA)Questica#: 16-105
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
This project upgrade will include the Charlotte Street sewer from
Downie Street to Jackson Creek to 100 year capacity.
This project follows the completion of the Jackson Creek diversion
project. The upgraded pipes, in the oldest section of the City, is the
best alternative given the relatively flat topography of this area.
Project Name & Description
Charlotte St Upgrades - SE Jackson 100 year pipe
Commitments Made
The Jackson Creek Flood Reduction Master Plan was approved
by Council on April 12, 2010 through Report USEC10-007.
Report USEC14-006 entitled “Flood Reduction Watershed EA
Capital Projects Update” adopted by Council on April 7, 2014
prioritized the watershed capital projects.
Effects on Future Operating Budgets
An increase in future operating budgets due to increased sewer
size and quantity is anticipated.
- 312 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-105
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.13
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Charlotte St Upgrades - SE Jackson 100 yr pipe
ExpendituresContractual Services 1,400.0 700.0 700.0
Total Direct Revenue
1,400.0Net Requirements 700.0 700.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 1,400.0 700.0 700.0
1,400.0Total Reserves 700.0 700.0
- 313 -
- 314 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Utility Services
Flood Reduction Master Plan Projects
Flow & Rainfall
Monitoring (A-110) 700.0 100.0 1,255.5 255.5 100.0 100.0 100.0 700.0 100.0 100.0 100.0 5-15.14
IIMP-Infrastructure
Information
Management 175.0 25.0 774.1 524.1 25.0 25.0 25.0 175.0 25.0 25.0 25.0 5-15.15
CCTV Inspection of
Pipes (A-230) 4,700.0 1,800.0 10,065.4 2,365.4 1,800.0 600.0 600.0 4,700.0 1,800.0 600.0 600.0 5-15.16
Rain Event
Miscellaneous Projects 350.0 50.0 500.0 50.0 50.0 50.0 350.0 50.0 50.0 50.0 5-15.17
Disconnect Foundation
Drains, Roof Leaders
(C-210) 100.0 4,477.5 4,377.5 100.0 5-15.18
Sanitary Sewer
(Relining, Renew &
Repair - B-210) 1,000.0 11,930.9 10,930.9 1,000.0 5-15.19
29,003.4 18,453.4 1,975.0 1,975.0 7,025.0 1,975.0 775.0 775.0 7,025.0 775.0 775.0Total
- 315 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-15.14Utility Services
CAP Form 1 (Other)Questica#: 05391
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
The purpose of flow monitoring is to collect accurate, current
information on the flow characteristics of the study area, and the
associated rainfall intensity, total volume, rate, and duration.
Information collected will be used for various applications including
computer model calibration; development of area specific modeling
parameters relative to design values; and inflow and infiltration
identification and quantification.
Project Name & Description
Flow and Rainfall Monitoring (A-110)
Commitments Made
The City’s Flood Reduction Master Plan’s strategic objective.
Effects on Future Operating Budgets
- 316 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 05391
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.14
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Flow & Rainfall Monitoring (A-110)
ExpendituresContractual Services 1,255.5 255.5 100.0 100.0 100.0 100.0 100.0 500.0
Total Direct Revenue
1,255.5Net Requirements 255.5 100.0 100.0 100.0 100.0 100.0 500.0
To Be Financed From:
ReservesFRMP Reserve Sew Sur 1,023.3 223.3 80.0 80.0 80.0 80.0 80.0 400.0
FRMP Reserve Capital Levy 232.2 32.2 20.0 20.0 20.0 20.0 20.0 100.0
1,255.5 255.5 100.0 100.0 100.0Total Reserves
100.0 100.0 500.0
- 317 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-15.15Utility Services
CAP Form 1 (Other)Questica#: 05483
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
Engineering Management Information and Systems (EMIS),
including hardware, software, licenses, training and maintenance,
will provide a system for evaluating critical engineering issues,
project prioritization, and management of the project.
To support the large amounts of information compiled, EMIS will
include the following activities:
• Engineering Information Management Gap Analysis
• System Architecture
• Data modeling
• Data warehousing
• GIS
Project Name & Description
IIMP-Infrastructure Information Management
To create and manage high quality, effective and strategic
information.
Commitments Made
Software has been purchased for Engineering and Public Works
to facilitate effective data management.
Effects on Future Operating Budgets
Software and Peterborough Technology Services direct FRMP
related labour costs are included in this item.
- 318 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 05483
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.15
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description IIMP-Infrastructure Information Management
ExpendituresContractual Services 774.1 524.1 25.0 25.0 25.0 25.0 25.0 125.0
Total Direct Revenue
774.1Net Requirements 524.1 25.0 25.0 25.0 25.0 25.0 125.0
To Be Financed From:
ReservesFRMP Reserve Sew Sur 259.9 134.9 12.5 12.5 12.5 12.5 12.5 62.5
FRMP Reserve Capital Levy 412.7 287.7 12.5 12.5 12.5 12.5 12.5 62.5
Contribution from related project 101.5 101.5
774.1 524.1 25.0 25.0 25.0Total Reserves
25.0 25.0 125.0
- 319 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-15.16Utility Services
CAP Form 1 (Other)Questica#: 06402
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
Pipeline Assessment
• Develop a work program covering the phased inspection of storm
and sanitary sewers flagged as priorities by the zoom camera
inspection program
• Produce delivery schedule based on eight predefined work areas
• Video inspect sewers in accordance with NASSCO inspection
standards
• Code inspections using PACP Defect Rating approach
• Index and review CCTV inspection videos and PACP Defect
Coding files
• Evaluate structural and service deficiencies to establish
performance ratings
• Identify rehabilitation and maintenance requirements that are
required to address deficiencies
• Prioritize follow-up requirements based on condition and
strategic importance
Information Management
• Develop data repository to hold inspection reports, and
rehabilitation and maintenance work records
• Create interface forms facilitating query and search of stored
data
• Link database records to ArcGIS to facilitate spatial display of
query results
Project Name & Description
CCTV Inspection of Pipes (A-230)
Inspect and evaluate storm and sanitary sewer infrastructure,
identify rehabilitation and maintenance requirements based on
data collected, and create a searchable repository for inspection
and recommendation records.
Commitments Made
The initial inspection was conducted as part of the ODRAP
infrastructure claim.
Effects on Future Operating Budgets
The sanitary sewer system is now on a six year cycle of regular
inspections. Problem areas are identified during inspections.
Based on these CCTV inspections, a remedial plan to address
the problem in the sanitary sewer system was developed and
implemented.
- 320 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 06402
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.16
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description CCTV Inspection of Pipes (A-230)
ExpendituresContractual Services 10,065.4 2,365.4 1,800.0 600.0 600.0 600.0 600.0 3,500.0
Total Direct Revenue
10,065.4Net Requirements 2,365.4 1,800.0 600.0 600.0 600.0 600.0 3,500.0
To Be Financed From:
ReservesFRMP Reserve Sew Sur 7,615.0 815.0 1,800.0 500.0 500.0 500.0 500.0 3,000.0
FRMP Reserve Capital Levy 2,450.4 1,550.4 100.0 100.0 100.0 100.0 500.0
10,065.4 2,365.4 1,800.0 600.0 600.0Total Reserves
600.0 600.0 3,500.0
- 321 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-15.17Utility Services
CAP Form 1 (Other)Questica#: 16-077
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
Investigations outside the watershed EA’s will continue to identify
other areas that have shown a propensity to flood during moderate
to heavy rain events. Council may be requested to provide funds or
direction to allow implementation of solutions as they materialize.
Fixes for areas such as these do not necessarily carry a high price
tag in comparison to the individual watershed EA’s. The City’s
Purchasing By-law would then direct the approval process based on
the price estimate.
Project Name & Description
Rain Event Miscellaneous Projects
Commitments Made
The Flood Reduction Master Plan Progress Report and Review
of March 15, 2012 Storm Event, Report USEC12-012, on May
28, 2012.
Effects on Future Operating Budgets
- 322 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-077
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.17
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Rain Event Miscellaneous Projects
ExpendituresContractual Services 500.0 50.0 50.0 50.0 50.0 50.0 250.0
Total Direct Revenue
500.0Net Requirements 50.0 50.0 50.0 50.0 50.0 250.0
To Be Financed From:
ReservesFRMP Reserve Capital Levy 500.0 50.0 50.0 50.0 50.0 50.0 250.0
500.0 50.0 50.0 50.0Total Reserves
50.0 50.0 250.0
- 323 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-15.18Utility Services
CAP Form 1 (Other)Questica#: 06411
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
The Detailed Sanitary Sewer Environmental Assessment, completed
in 2011, will assist in prioritizing specific areas of concern.
During rainfall events, flows within the sanitary sewer system have
been recognized at six or more times water consumption. Excess
flow within the sanitary sewer system causes problems, and places
an unnecessary load on the treatment plant. Individual downspouts
and parking lot drains can account much greater flows than those
produced by a typical household. The disconnection of downspouts
and parking lot drains from the sanitary sewer system will remove a
significant source of unwanted flow from the sanitary sewer system.
This will lessen the load on the treatment plant. However,
identification and rerouting of connected downspouts and parking lot
drains will require a sustained effort.
Sustained implementation of this program will continue to reduce
unwanted flows in the sanitary sewer system.
Project Name & Description
Disconnect Foundation Drains, Roof Leaders, Storm Related
Infrastructure (C-210)
To develop a phased disconnection program that provides a
well-planned approach to reducing damages from basement
backups and sanitary sewer overflows while preventing
excessive expenditures and enabling timely implementation.
Commitments Made
Report USEC12-001, March 5, 2012, discussed reducing
extraneous flows into the City’s sanitary sewer system.
Foundation drains and roof leaders are significant contributors to
these extraneous flows. Through this report, a process has been
implemented that will work toward reducing extraneous flows
from all sources.
Report USEC-006, April 20, 2015, recommended that a new
program called the “Flood Reduction Subsidy Program” as
described in Appendix C of this report be introduced to replace
the existing “Backflow Prevention and Foundation Drain
Disconnection Subsidy Program” . This new subsidy program
extends the use of funding beyond the previous backflow
prevention and sump pump installation.
Effects on Future Operating Budgets
The reduction of extraneous flows will have a positive effect on
the operating costs of the Waste Water Treatment Plant.
- 324 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 06411
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.18
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Disconnect Foundation Drains, Roof Leaders (C-210)
ExpendituresContractual Services 4,477.5 4,377.5 100.0
Total Direct Revenue
4,477.5Net Requirements 4,377.5 100.0
To Be Financed From:
ReservesFRMP Reserve Sew Sur 4,477.5 4,377.5 100.0
4,477.5 4,377.5Total Reserves 100.0
- 325 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 5-15.19Utility Services
CAP Form 1 (Other)Questica#: 07384
Engineering - Flood Reduction Master Plan Projects
Project Detail, Justification & Reference Map
This initiative will lead to a reduction in storm and rainwater
infiltration into the sanitary sewer system. This will result in a
reduction in the unnecessary treatment of storm water at the Waste
Water Treatment Plant, restore some capacity into the existing
sanitary sewer system to support current and future development,
and reduce the frequency of sewer back ups.
The program also includes the structural relining of pipes which
rehabilitates degraded pipes and extends their useful life.
This program follows the recommendations of the Flood Reduction
Master Plan as detailed under B-210.
The studies that lead to these projects include:
• Smoke and Dye Testing
• Sanitary System Survey
• Soils and Groundwater Investigation
• Closed Circuit Television Inspection of Sanitary Sewers
• Rainfall Data
Project Name & Description
Sanitary Sewer Projects (Relining, Renew and Repair - B-210)
B-210 Sanitary Sewer Projects (Relining and Repair etc.)
Based on the findings of the various studies carried out from
2004 to present, sanitary sewers throughout the City require
major work such as relining, repairing or replacement. This is a
multi-year program.
As well, high water table areas in the city have been identified.
In selected areas, it may be necessary to install a dedicated
storm water pipe to move foundation water and sump pump
water away from private properties and away from public
sidewalks and roads, thus removing the flow from the sanitary
system.
Commitments Made
There are no commitments made at this time. As CCTV
inspections are completed, projects are identified that are funded
from this account. Also, continued monitoring of potentially
“excessively wet” areas will lead to specific projects.
Effects on Future Operating Budgets
- 326 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 07384
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 5-15.19
Engineering - Flood Reduction Master Plan Projects
Utility Services
Project Description Sanitary Sewer (Relining, Renew & Repair - B-210)
ExpendituresContractual Services 11,930.9 10,930.9 1,000.0
Total Direct Revenue
11,930.9Net Requirements 10,930.9 1,000.0
To Be Financed From:
ReservesFRMP Reserve Sew Sur 11,930.9 10,930.9 1,000.0
11,930.9 10,930.9Total Reserves 1,000.0
- 327 -
- 328 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services Summary
3,710.0 10.0 70.0 322.9 12,552.0 2,609.1 402.9 1,830.0 4,000.0 3,640.0 392.9 1,775.0 3,990.0 Recreation 6-1
310.0 200.0 110.0 200.0 110.0 Museum 6-3
2,563.4 77.4 250.0 8.6 5,111.8 414.0 17,373.7 3,529.9 5,861.8 4,859.8 558.8 2,563.4 5,611.8 3,859.8 558.8 Library 6-4
16,050.0 16,900.0 100.0 750.0 12,050.0 100.0 750.0 Art Gallery 6-5
21,600.0 184.0 35,261.0 533.0 184.0 1,844.0 11,100.0 17,600.0 184.0 1,844.0 8,100.0 Arenas 6-6
384.0 675.8 247.5 384.0 44.3 384.0 44.3 Peterborough Sport
and Wellness Centre6-9
500.0 2,570.0 2,070.0 500.0 500.0 Social Services 6-10
85,642.4 260.0 8,989.5 7,332.7 7,072.7 262.6 43,923.4 77.4 5,934.7 798.0 8,878.1 16,518.8 35,853.4 7,823.1 13,508.8Total
- 329 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services Summary
475.0 60.0 1,687.1 817.1 60.0 80.0 255.0 475.0 60.0 80.0 255.0 Arts Culture and
Heritage6-2
50.0 50.0 50.0 Museum 6-3
100.0 50.0 150.0 50.0 100.0 50.0 Library 6-4
45.0 205.8 354.8 250.8 104.0 250.8 104.0 Arenas 6-6
875.0 300.0 2,800.0 1,225.0 300.0 225.0 175.0 875.0 300.0 225.0 175.0 Administration 6-8
42.5 207.5 600.0 350.0 250.0 207.5 Social Services 6-10
5,641.8 42.5 2,392.1 910.8 868.3 565.8 1,500.0 45.0 257.5 409.0 430.0 1,500.0 409.0 430.0Total
- 330 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Recreation
Beavermead Park
Implementation 322.9 2,049.9 327.0 322.9 900.0 500.0 322.9 900.0 500.0 6-1.01
Park Signage & Bench
Program 70.0 10.0 129.2 29.2 10.0 10.0 10.0 70.0 10.0 10.0 10.0 6-1.02
Community Assistance
490.0 10.0 60.0 913.2 213.2 70.0 70.0 70.0 420.0 60.0 60.0 60.0 6-1.03
Little Lake Master Plan
Implementation 3,000.0 7,789.7 989.7 600.0 3,200.0 3,000.0 600.0 3,200.0 6-1.04
Parkland Development
Assist 450.0 225.0 225.0 180.0 6-1.05
Skateboard Park
Repair Program 150.0 200.0 25.0 25.0 150.0 25.0 6-1.06
Peterborough Marina -
Dock Expansion
Program 1,020.0 800.0 220.0 220.0 6-1.07
12,552.0 10.0 2,609.1 402.9 392.9 70.0 3,710.0 322.9 1,830.0 4,000.0 3,640.0 1,775.0 3,990.0Total
- 331 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-1.01Community Services
CAP Form 1 (TCA)Questica#: 12769
Recreation - Recreation
Project Detail, Justification & Reference Map
Resources identified in 2016 include:
Council approved the recommendations of Report USEC15-019,
dated August 31, 2015 to pre-commit $322,900 to the 2016 budget
towards the work to improve accessibility features, and correct
drainage issues and provide services (water and electric) to the 25
central area campsites.
The architectural design development drawing, detailed design,
tendering, and construction for the washroom building will be
budgeted for in 2017, at an estimated cost of $900,000.
The work to complete the entry pavilion, which includes detailed
design, tendering, and construction will be budgeted for in 2018, at
an estimated cost of $500,000
Accessibility Considerations
All facilities will be constructed to meet the AODA guidelines.
Project Name & Description
Beavermead Campground Park Implementation
This budget requests funds to address the recommendations of
the Contracted Operator (ORCA) and the Beavermead
Campground Cost-Benefit Analysis.
Commitments Made
The Little Lake Master Plan (LLMP), completed in 2010,
recommended a user and cost benefit analysis of the functions
and lands used for camping at Beavermead Park. A user and
cost benefit analysis was undertaken in 2011 to determine if
additional investment should be made in Beavermead
Campground. Council received the staff report CSD12-001 on
the cost benefit analysis.
At present, there is a need to upgrade facilities at the park to
become more competitive in the camping business. Council has
entered into a 5 year agreement (with the option to renew for an
additional 5 years) with Otonabee Region Conservation Authority
to operate the campground. A condition of that agreement is
that certain improvements to land and amenities at the
campground are provided by the City, to ensure the physical
space at the campground is conducive to a viable campground
operation.
Effects on Future Operating Budgets
Ongoing maintenance and eventual replacement of facilities will
be required. - 332 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12769
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-1.01
Recreation - Recreation
Community Services
Project Description Beavermead Park Implementation
ExpendituresContractual Services 2,049.9 327.0 322.9 900.0 500.0
Total Direct Revenue
2,049.9Net Requirements 327.0 322.9 900.0 500.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 1,102.9 200.0 322.9 580.0
1,102.9 200.0 322.9 580.0Total Debenture Financing
Development ChargesDCRF Parks 750.0 320.0 430.0
750.0 320.0 430.0Total Development Charges
ReservesContribution from related project 27.0 27.0
27.0 27.0Total Reserves
170.0 100.0 70.0Capital Levy
- 333 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-1.02Community Services
CAP Form 1 (TCA)Questica#: 13610
Recreation - Recreation
Project Detail, Justification & Reference Map
VISION 2010 Recreation Strategy Plan recommended an
investment in municipal parks through signage and benches. A
resident survey indicated that many residents were not aware of the
name of their neighbourhood park. Others complained that the City
does not sign parks and when they contain a sports field, they are
difficult to find without proper signage.
The respondents of the resident survey also reported that they
would visit their park more often and/or spend more time in the park
if there were shady places to sit for periodic rest.
The Arenas, Parks and Recreation Advisory Committee will select
locations based upon highest need, which is determined by the
elements contained in the park.
Since there were adequate surplus funds in this account from
pre-approved budgets to undertake appropriate projects in 2014, the
division did not request a contribution in 2014 and 2015. However,
the request is reintroduced for 2016.
Accessibility Considerations
The park signs and benches will be in compliance with the AODA
guidelines.
Project Name & Description
Park Signage and Bench Program
The resources for this program will finance appropriate signage,
benches and shade trees in some of the City’s 100+ parks and
green spaces.
Commitments Made
The Arenas Parks and Recreation Advisory Committee (APRAC)
and VISION 2010 Recreation Strategy Plan identified this project
as an initiative that enhances park use by providing shady places
to rest in our parks. Way finding of municipal park locations has
been problematic in the past with parks that have no signage.
APRAC has approved staff’s recommendation to focus on the
park signage portion of this initiative at this time.
Effects on Future Operating Budgets
As signs and benches age, maintenance and replacement costs
will be realized.
- 334 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13610
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-1.02
Recreation - Recreation
Community Services
Project Description Park Signage & Bench Program
ExpendituresContractual Services 129.2 29.2 10.0 10.0 10.0 10.0 10.0 50.0
Total Direct Revenue
129.2Net Requirements 29.2 10.0 10.0 10.0 10.0 10.0 50.0
To Be Financed From:
ReservesContribution from related project 19.2 19.2
19.2 19.2Total Reserves
110.0 10.0 10.0 10.0 10.0Capital Levy
10.0 10.0 50.0
- 335 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-1.03Community Services
CAP Form 1 (TCA)Questica#: 14612
Recreation - Recreation
Project Detail, Justification & Reference Map
The 2016 Community Assistance Budget recommends a funding
level of $70,000 for municipal park projects developed cooperatively
with neighbourhood associations, service clubs, and/or corporate
donations. This fund will also enhance an ongoing partnership with
Peterborough Community Church Softball to renovate children’s
softball fields in the city for league and community play.
The 2016 allocation will be considered by the Arenas, Parks and
Recreation Advisory Committee for specific projects, depending
upon the completion of their neighbourhood fundraising drives. Staff
has identified an annual gross expenditure of $70,000. Since each
project is expected to typically generate approximately 15% from
other funding sources, the annual net capital levy requirement is
$60,000, over the ten-year capital forecast.
Accessibility Considerations
All park amenities must be in compliance with the requirements
under the Accessibility for Ontarians with Disabilities Act.
Project Name & Description
Community Assistance: provides partnership support for
co-operative programs with voluntary community agencies.
Community Assistance also provides leverage to enable
community groups to improve municipal parks or school
playgrounds that serve a community need at a relatively low cost
for the City of Peterborough.
Commitments Made
The Arenas, Parks and Recreation Advisory Committee reviews
and prioritizes projects annually for funding. Partnerships with
neighbourhood or community associations, school councils, sport
groups, service clubs, and/or corporate sponsorships generate a
minimum of 15% in additional resources to enhance the funding
provided by the municipality. By providing funding in a
cooperatively financed method, the City is able to develop new
recreational services and/or install or upgrade existing
playgrounds with equipment in a more efficient, cost effective,
and timely fashion.
Effects on Future Operating Budgets
Replacing aged playground equipment with new equipment
reduces the need for ongoing maintenance annually.
- 336 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14612
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-1.03
Recreation - Recreation
Community Services
Project Description Community Assistance
ExpendituresContractual Services 913.2 213.2 70.0 70.0 70.0 70.0 70.0 350.0
Total Direct Revenue
Direct RevenueDonations 100.0 10.0 10.0 10.0 10.0 10.0 50.0
100.0 10.0 10.0 10.0Total Direct Revenue
10.0 10.0 50.0
813.2Net Requirements 213.2 60.0 60.0 60.0 60.0 60.0 300.0
To Be Financed From:
ReservesContribution from related project 143.2 143.2
143.2 143.2Total Reserves
670.0 70.0 60.0 60.0 60.0Capital Levy
60.0 60.0 300.0
- 337 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-1.04Community Services
CAP Form 1 (TCA)Questica#: 10760
Recreation - Recreation
Project Detail, Justification & Reference Map
The Little Lake Master Plan (LLMP) recommends a number of
priority projects for implementation in the next five years.
From the LLMP report, staff recommend the following initiatives for
the 2014 – 2023 years capital budget to advance the LLMP:
• Phase 2 of work to stabilize the east shoreline that runs along
Beavermead Park that has seen erosion from boat traffic travelling
along the Otonabee River.
• Del Crary Park Plan – Detailed design and tendering of Del Crary
Park, Anderson Stage, and Peterborough Marina expansion in
2017. It is essential to have the project shovel ready to position for
infrastructure funding at the provincial and federal level.
• Del Crary Park Construction - In 2018-2019, resources are
recommended to complete construction on the park, stage and
Marina building, which would commence in September 2018 and
conclude in June 2019. As indicated, staff will seek other funding
from senior levels of government.
Future years will see additional investment in the areas around Little
Lake to stabilize shorelines and ensure access to the water.
Accessibility Considerations
All facilities will be constructed to meet the AODA guidelines.
Project Name & Description
Little Lake Master Plan Implementation
The resources identified in this project will finance the
implementation of the recommendations of the Little Lake Master
Plan.
Commitments Made
The Little Lake Master Plan was a comprehensive study of the
waterfront, Otonabee River, and Little Lake from the bridge on
Hunter Street to the bridge on Lansdowne Street. The study
assessed current conditions, activity, uses and opportunities to
develop a comprehensive plan for the Little Lake study area. It
provides a guiding plan for the City of Peterborough for the next
20 years. Council officially received the plan as a result of
Report CSD10-003, dated March 15, 2010.
The 2009-2018 Development Charges Study identified the
Marina and Del Crary Park Design Plan as a growth-related
capital program.
Effects on Future Operating Budgets
- 338 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 10760
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-1.04
Recreation - Recreation
Community Services
Project Description Little Lake Master Plan Implementation
ExpendituresContractual Services 7,789.7 989.7 600.0 3,200.0 2,000.0 250.0 750.0
Total Direct Revenue
7,789.7Net Requirements 989.7 600.0 3,200.0 2,000.0 250.0 750.0
To Be Financed From:
DebenturesDCRF Parks 1,560.0 960.0 600.0
Deb Rev-Tax Supported 3,835.0 195.0 2,240.0 1,400.0
5,395.0 195.0 3,200.0Total Debenture Financing
2,000.0
Development ChargesDCRF Gen Gov 90.0 90.0
DCRF Parks 205.0 25.0 180.0
295.0 115.0 180.0Total Development Charges
ReservesMarina Reserve 30.0 30.0
Contribution from related project 69.7 69.7
99.7 99.7Total Reserves
2,000.0 580.0 420.0Capital Levy 250.0 750.0
- 339 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-1.05Community Services
CAP Form 1 (TCA)Questica#: 13613
Recreation - Recreation
Project Detail, Justification & Reference Map
Traditionally, developers are required to prepare dedicated parkland
to a base level only (grading, leveling, top soiling, seeding), leaving
the City responsible for developing the new parks in subdivisions
several years after residents have moved in. This imposes a
considerable demand on the Community Assistance capital budget,
which is intended to support upgrades to existing parkland, rather
than establishing amenities within new subdivision parkland.
Since there was no uptake in 2013, 2014, or 2015, there are funds
to support projects in 2016, without a 2016 allocation.
Accessibility Considerations
All park amenities will be constructed in accordance with the
requirements of the Accessible Built Environment Standards, under
the Accessibility for Ontarians with Disabilities Act.
Project Name & Description
Parkland Development Assistance
Parkland Development Assistance is a five-year pilot program,
that began in 2013. The program provides developers the
opportunity to design and completely construct park sites within
their subdivisions to be ready for public use upon first
occupancies, within any given phase of development.
The effectiveness of the Parkland Development Assistance
program will be determined over the next five years, with
recommendations on the program’s future being made at the
next Development Charge update.
Commitments Made
Between 2013 and 2017 the following five new park
developments are anticipated, at a cost of $1,125,000:
Two parks in the Mason Homes Subdivision (Chemong Road);
Two parks in the Peterborough Homes Subdivision (Parkhill
Road W.); Relocation of existing play structure in Willow Creek
Subdivision.
Effects on Future Operating Budgets
Presently, the City is collecting Development Charges (DC’s) for
two projects that are not proceeding as envisioned, resulting in a
DC surplus of approximately $738,000. Under this proposed
program, developers will contribute 20% of the total per park
cost, a maximum of $50,000 per park will be funded through the
capital levy, and the balance from the DC surplus. This will
support the costs for features over and above the traditional base
level park development requirements. - 340 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13613
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-1.05
Recreation - Recreation
Community Services
Project Description Parkland Development Assist
ExpendituresContractual Services 450.0 225.0 225.0
Total Direct Revenue
Direct RevenueDeveloper Contributions 1 90.0 45.0 45.0
90.0 45.0 45.0Total Direct Revenue
360.0Net Requirements 180.0 180.0
To Be Financed From:
Development ChargesDCRF Parks 302.0 140.0 162.0
302.0 140.0 162.0Total Development Charges
58.0 40.0 18.0Capital Levy
- 341 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-1.06Community Services
CAP Form 1 (TCA)Questica#: 14521
Recreation - Recreation
Project Detail, Justification & Reference Map
The skateboard park remains one of the most visited physical
resources for youth in Peterborough. Use of the Park remains
strong. Periodic investment means that the Park will not fall into
disrepair and can be enjoyed by future generations.
Accessibility Considerations
Repairs, modifications, or additions will be completed in compliance
with the requirements of the AODA.
Project Name & Description
Skateboard Park Repair Program
Commitments Made
As a risk management measure, improving the skateboard
facilities will minimize the risk of injuries among youth using the
facility.
Effects on Future Operating Budgets
By allocating funds through the capital budget to repair the
skateboard park, fewer funds are required to be included in the
operating budget for annual repairs.
- 342 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14521
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-1.06
Recreation - Recreation
Community Services
Project Description Skateboard Park Repair Program
ExpendituresContractual Services 200.0 25.0 25.0 150.0
Total Direct Revenue
200.0Net Requirements 25.0 25.0 150.0
To Be Financed From:
200.0 25.0 25.0Capital Levy 150.0
- 343 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-1.07Community Services
CAP Form 1 (TCA)Questica#: 08632
Recreation - Recreation
Project Detail, Justification & Reference Map
The LLMP recommended expansion of the Marina on the east
shoreline to accommodate growth. An expansion program is
recommended for the Peterborough Marina in 2018. The Marina has
undergone a number of changes in the last five years, and demand
for boating slips has increased. Expanding to the east shoreline is
the best location because:
- Water depth ranges from 19-22 feet, which eliminates concerns
about silting and high levels of suspended material in the water and
will be able to accommodate larger vessels with the need for greater
draft.
- This location has an excellent view of Little Lake, Del Crary Park
and the surrounding urban fabric.
- It has the best possible visibility from the Trent Severn Waterway
route between Locks 19 and 20, to capture boater traffic.
- Compared to the current Marina, this location is a little further from
the noise from George Street, which has been a concern of boaters
in the past.
The 2018 expansion proposes to create 32 boat slips for larger
vessels. The feasibility of this expansion will be assessed as part of
the Del Crary Park Master Plan process.
Accessibility Considerations
All facilities will be constructed to meet AODA guidelines.
Project Name & Description
Peterborough Marina - Dock Expansion Program
Commitments Made
As part of a review of marina facilities in 2005, the Del Crary Park
Functional Analysis in 2007 and the Little Lake Master Plan 2010
(LLMP), it was determined the Marina Docks have reached their
maximum life cycle and required replacement. The City replaced
docks A, B, and C, and rehabilitated D between 2008 and 2012.
Effects on Future Operating Budgets
New docks will require ongoing maintenance and eventual
replacement.
- 344 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 08632
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-1.07
Recreation - Recreation
Community Services
Project Description Peterborough Marina - Dock Expansion Program
ExpendituresContractual Services 1,020.0 800.0 220.0
Total Direct Revenue
1,020.0Net Requirements 800.0 220.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 280.0 280.0
280.0 280.0Total Debenture Financing
Development ChargesDCRF Parks 198.0 198.0
198.0 198.0Total Development Charges
542.0 520.0 22.0Capital Levy
- 345 -
- 346 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Arts Culture and Heritage
Municipal Culture Plan
60.0 436.9 376.9 60.0 60.0 6-2.01
Public Art
400.0 930.2 370.2 80.0 80.0 400.0 80.0 80.0 6-2.02
Heritage Conservation
District 75.0 220.0 70.0 75.0 75.0 75.0 6-2.03
Heritage
Neighbourhood Study 100.0 100.0 100.0 6-2.04
1,687.1 817.1 60.0 60.0 60.0 475.0 80.0 255.0 475.0 80.0 255.0Total
- 347 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-2.01Community Services
CAP Form 1 (Other)Questica#: 12746
Culture & Heritage Div Mgmt - Arts Culture and Heritage
Project Detail, Justification & Reference Map
The MCP was adopted by Council in April 2012. Throughout 2013
and 2014 staff worked to achieve substantial completion on a
number of signature objectives. In 2016, staff will continue to
implement the plan and collaborate with staff from other divisions on
the MCP objectives and recommendations.
In 2016, the capital budget includes a request for $60,000.
Key initiatives for 2016 include:
• Providing ongoing support to EC3, the Electric City Culture
Council;
• Continue to build the cultural assets layer on City’s mapping
system
• Assisting departments across the Corporation to undertake MCP
related projects where the Arts, Culture and Heritage Division can
create corporate and community partnerships and leverage funding.
Project Name & Description
Municipal Cultural Plan (MCP)
Commitments Made
2013 - $50,000 as matching funding to a Ministry grant of
$65,000 to support implementation of the MCP including: funding
support for a Cultural Planner; and a study to create the City’s
first Heritage Conservation District.
2014 - $125,000 continued the initial plan implementation
including: support for the Cultural Planner position and financial
support to the Electric City Culture Council.
Effects on Future Operating Budgets
The Municipal Cultural Plan has a ten year planning horizon.
Staff has reviewed the consultant’s recommendations and
prioritized them for implementation over the life of the plan. The
Arts Culture and Heritage Division will seek to complete projects
as funding and staffing permits while seeking an annual
commitment to achieve these goals.
- 348 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12746
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-2.01
Culture & Heritage Div Mgmt - Arts Culture and Heritage
Community Services
Project Description Municipal Culture Plan
ExpendituresContractual Services 436.9 376.9 60.0
Total Direct Revenue
Direct RevenueRevenue-Ontario Grant 17.5 17.5
17.5 17.5Total Direct Revenue
419.4Net Requirements 359.4 60.0
To Be Financed From:
ReservesCapital Levy Reserve 175.0 175.0
Contribution from related project 34.4 34.4
209.4 209.4Total Reserves
210.0 150.0 60.0Capital Levy
- 349 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-2.02Community Services
CAP Form 1 (Other)Questica#: 12745
Culture & Heritage Div Mgmt - Arts Culture and Heritage
Project Detail, Justification & Reference Map
In 2015, a Public Art Steering Committee was established as a
subcommittee of the Arts Culture and Heritage Advisory Committee.
2015 projects include:
• initiation of an on-going annual graffiti public art installation
located under two archways of the Hunter Street Bridge, the two
archways will be staggered on a two-year shelf life; each year, one
would be re-done. The first archway will be completed in the fall of
2015;
• approval of the Downtown Business Improvement Public Art
Mural Project as a 2015 priority project;
• development of a detailed proposal for a City Hall Mural Project.
Projects in 2016 will include:
• the second archway of the Hunter Street Bridge Archways
project will be completed;
• four additional locations for Public Art Mural projects will be
identified and a second Mural project will be completed. With a total
of five Mural Project locations the art work could be refreshed on a
five-year cycle;
• the City Hall Staircase Mural project will be completed;
The Public Art Steering Committee has also identified and approved
a Public Art component for the Library Renovation Project which is
scheduled for completion in 2017.
Project Name & Description
Public Art: Many Canadian municipalities incorporate art into the
infrastructure of their communities through an annual contribution
based on a percentage of the municipality’s capital investment.
Projects may include:
• commissioning public art along bicycle paths;
• requiring art as an integral part of new buildings and urban
development;
• using street furniture and fixtures such as sewer covers and
hydrants as unique surfaces for art; and,
• incorporating artistic designs in new sidewalks that reflect or
engage the community.
In 2015, the Mayor identified Public Art as a component in the
streetscape improvements for the Downtown.
Commitments Made
Through Report CSACH09-007 on April 6, 2009, Council
approved the recommendation to provide 1% of the annual
capital levy for the City's annual capital budget process to fund
Public Art. The projected contribution for 2017 is $80,000.
Effects on Future Operating Budgets
1% of the annual capital levy
- 350 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12745
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-2.02
Culture & Heritage Div Mgmt - Arts Culture and Heritage
Community Services
Project Description Public Art
ExpendituresContractual Services 930.2 370.2 80.0 80.0 80.0 80.0 240.0
Total Direct Revenue
930.2Net Requirements 370.2 80.0 80.0 80.0 80.0 240.0
To Be Financed From:
ReservesCapital Levy Reserve 80.0 80.0
Contribution from related project 210.2 210.2
290.2 290.2Total Reserves
640.0 80.0 80.0 80.0Capital Levy
80.0 80.0 240.0
- 351 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-2.03Community Services
CAP Form 1 (Other)Questica#: 14740
Culture & Heritage Div Mgmt - Arts Culture and Heritage
Project Detail, Justification & Reference Map
The Ontario Heritage Act allows municipalities to protect groups of
historic properties and landscape features through the creation of
Heritage Conservation Districts (HCD). Peterborough has several
historic neighbourhoods as well as the downtown core that would
benefit from designation as an HCD.
The Municipal Cultural Plan identifies the protection of natural and
built heritage in the City through the creation of HCDs as a signature
objective.
HCDs are created in two phases:
1. The study of an identified area which includes:
• historic research
• architecture and streetscape design analysis
• identification of appropriate district boundaries
2. The preparation of a plan to manage the area with guidelines for
protecting heritage features.
In 2015, consultants completed the City’s first HCD in the Avenues
Neighbourhood. Based on public consultation undertaken at the
beginning of that project, there are numerous other neighbourhoods
whose residents would like their areas to be protected as HCDs. In
2016, staff is proposing to undertake a review of historic areas of the
City and prioritize them for consideration as HCDs in future years.
Beginning in 2018, an annual allocation of $75,000 is proposed to
undertake a two year cycle of creating studies and plans for the
identified heritage areas.
Project Name & Description
Heritage Conservation District (HCD)
Commitments Made
In 2013, Council approved $60,000 to undertake a Conservation
District Study in the ‘Avenues’ neighbourhood. The Province
provided $25,000. In 2014, $40,000 was allocated to complete
the District Plan.
Effects on Future Operating Budgets
Pending the successful outcome of the City’s first conservation
district process, staff will seek opportunities to designate other
historic areas of the City.
- 352 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14740
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-2.03
Culture & Heritage Div Mgmt - Arts Culture and Heritage
Community Services
Project Description Heritage Conservation District
ExpendituresContractual Services 220.0 70.0 75.0 75.0
Total Direct Revenue
220.0Net Requirements 70.0 75.0 75.0
To Be Financed From:
220.0 70.0 75.0Capital Levy
75.0
- 353 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-2.04Community Services
CAP Form 1 (Other)Questica#: 16-130
Culture & Heritage Div Mgmt - Arts Culture and Heritage
Project Detail, Justification & Reference Map
Peterborough is a city with many distinct neighbourhoods that have
developed into rich historic areas worthy of preservation. An
emerging best practice in North America is the creation of Heritage
Neighbourhood Studies to assist the municipality in identifying and
cataloging neighbourhoods and their significant cultural values.
These studies help identify the best tools, such as heritage
conservation districts, heritage landscape designation or heritage
zoning, for protecting heritage resources efficiently and
cost-effectively.
The study process is a mechanism that integrates historic resource
conservation into the broader urban planning framework. The study
includes extensive research, mapping, community consultation, and
analysis. In order to efficiently determine how to proceed with future
heritage planning in Peterborough, staff is recommending the
completion of a Heritage Neighbourhood Study.
Funds for the study are being requested in 2018.
Project Name & Description
Heritage Neighbourhood Study: to develop an inventory of
distinct heritage neighbourhood and landscapes across the City
A Heritage Neighbourhood Study is a model for historic resource
surveys that addresses long-term strategic issues in planning for
the preservation of heritage assets city wide. The study
prioritizes neighbourhoods for detailed conservation planning and
defines what the proper mechanism for preservation is in each
case.
Commitments Made
In 2014 and 2015, Council approved a total of $70,000 to
complete the heritage district plan for the Avenues and
Neighbourhood.
Effects on Future Operating Budgets
With a completed inventory of specific heritage neighbourhoods
and landscapes, staff will make capital allocation requests for the
completion of heritage district plans on a regular basis as funding
permits.
- 354 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-130
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-2.04
Culture & Heritage Div Mgmt - Arts Culture and Heritage
Community Services
Project Description Heritage Neighbourhood Study
ExpendituresContractual Services 100.0 100.0
Total Direct Revenue
100.0Net Requirements 100.0
To Be Financed From:
100.0 100.0Capital Levy
- 355 -
- 356 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Museum
Museum Watermain
200.0 200.0 200.0 6-3.01
Main Office
Renovations 110.0 110.0 110.0 6-3.02
310.0 200.0 110.0 200.0 110.0Total
- 357 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-3.01Community Services
CAP Form 1 (TCA)Questica#: 16-110
Museum - Museum
Project Detail, Justification & Reference Map
In 2014, the Museum's watermain was identified for replacement
and possible relocation, from the east side to the west side of
Museum Drive.
The watermain from Hunter Street East to the Museum (Museum
Drive), required repair during cold weather for several consecutive
years. A watermain breakage entails reduced road access, closed
facilities, road repairs and negatively impacts the fire suppression
systems.
Currently, there is no designated pedestrian access to Ashburnham
Memorial Park, including the Museum site. The road work
associated with replacing the watermain is an opportune time to
demarcate a pedestrian route. Museum Drive is a popular Park
access road and also serves as overflow parking for local schools
and the Lift Lock. A clear pedestrian approach would facilitate safe
and increased access.
The projected is scheduled for 2017. $50,000 is available as the
balance remaining from the Museum Development Project, in the
Museum Renovation Reserve. The Project will require a further
financial commitment of $150,000.
Accessibility Considerations
Safe pedestrian access for Ashburnham Memorial Park and
Museum patrons, including students, Heritage Pavilion rentals,
volunteers and staff.
Project Name & Description
Museum - Watermain Replacement
Commitments Made
The Museum Development Project (2014) identified the
replacement of the Museum's existing watermain as a priority.
Effects on Future Operating Budgets
Reduction in annual operating costs. Watermain breaks and
associated site closures have a significant impact on annual
operating budgets, programming and services.
- 358 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-110
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-3.01
Museum - Museum
Community Services
Project Description Museum Watermain
ExpendituresContractual Services 200.0 200.0
Total Direct Revenue
200.0Net Requirements 200.0
To Be Financed From:
ReservesMuseum Renovation Reserve 50.0 50.0
50.0 50.0Total Reserves
150.0 150.0Capital Levy
- 359 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-3.02Community Services
CAP Form 1 (TCA)Questica#: 16-112
Museum - Museum
Project Detail, Justification & Reference Map
The main office (approximately 1,000 square feet) is the primary
work space for paid (and unpaid) workers at the Museum. The uses
exceed capacity: 10 work stations, office supply and gift shop
inventory storage, mail room and meeting room. The main office
opens to the Museum reception area/lobby and is visible to the
public.
The main office served as critical "swing space" during the 2010 and
2014 renovation/construction projects, and so remains the only
space requiring updates. A re-design and re-allocation of work
space will improve the Museum's public face as well as present best
practices.
The project is scheduled for 2018. $45,000 will be available in the
Museum Renovation Reserve. It is anticipated that the Main Office
Renovations will require a further financial commitment of $65,000.
Accessibility Considerations
The main office flooring and layout cannot currently accommodate
mobility aids.
Project Name & Description
Main Office Renovations
Commitments Made
The Main Office HVAC system was replaced in 2014 and the
transom windows are scheduled for replacement in 2015. A
design has been completed by Lett Architects Inc. (2014) to
address existing challenges: layout, flooring, lighting, exposed
HVAC plumbing and wiring, access, wall treatment and furniture.
Effects on Future Operating Budgets
The Main Office Renovation will provide operating cost savings
through more efficient lighting systems and general upkeep.
- 360 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-112
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-3.02
Museum - Museum
Community Services
Project Description Main Office Renovations
ExpendituresContractual Services 110.0 110.0
Total Direct Revenue
110.0Net Requirements 110.0
To Be Financed From:
ReservesMuseum Renovation Reserve 45.0 45.0
45.0 45.0Total Reserves
65.0 65.0Capital Levy
- 361 -
- 362 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Museum
Museum - Strategic
Plan 50.0 50.0 50.0 6-3.03
50.0 50.0 50.0 Total
- 363 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-3.03Community Services
CAP Form 1 (Other)Questica#: 16-111
Museum - Museum
Project Detail, Justification & Reference Map
In 2012, the Museum & Archives Advisory Committee approved five
(5) Accommodation Objectives, to ensure the Peterborough
Museum & Archives (Museum) realizes its mandate and continues
to develop as a community resource. Given the new facilities
achieved through the Museum Development Project, the Museum is
poised for community input and revitalization.
The planned redevelopment of the Canadian Canoe Museum on
Parks Canada property, within walking distance of the Peterborough
Museum & Archives, may also present new opportunities.
The Museum's Strategic Plan will align with the Municipal Cultural
Plan as well as Vision 2025: A Strategic Plan for Recreation Parks
and Culture.
It is anticipated that the Museum Strategic Plan will require a
financial commitment of $50,000.
Project Name & Description
Museum Strategic Plan
Commitments Made
A Strategic Plan for the Peterborough Museum & Archives
(Museum), 2020 to 2025 will serve as a guide to the ongoing
successful delivery of heritage services.
Effects on Future Operating Budgets
Community consultation to explore opportunities that will
enhance Museum services contributes to the ongoing realization
of the Museum's mandate to collect, preserve and present
heritage.
- 364 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-111
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-3.03
Museum - Museum
Community Services
Project Description Museum - Strategic Plan
ExpendituresContractual Services 50.0 50.0
Total Direct Revenue
50.0Net Requirements 50.0
To Be Financed From:
50.0Capital Levy 50.0
- 365 -
- 366 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Library
Peterborough Public
Library System
Improvements 1,513.0 10.0 2,305.8 723.8 10.0 10.0 49.0 1,513.0 10.0 10.0 49.0 6-4.01
Library Renovations
and Expansion 250.0 5,111.8 12,026.8 2,315.0 5,361.8 4,350.0 5,111.8 3,350.0 6-4.02
Collections Acquisition
1,050.4 77.4 8.6 404.0 3,041.1 491.1 490.0 499.8 509.8 1,050.4 490.0 499.8 509.8 6-4.03
17,373.7 250.0 3,529.9 5,861.8 5,611.8 8.6 2,563.4 77.4 5,111.8 414.0 4,859.8 558.8 2,563.4 3,859.8 558.8Total
- 367 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-4.01Community Services
CAP Form 1 (TCA)Questica#: 08736
Library - Library
Project Detail, Justification & Reference Map
The most recent release of SirsiDynix software - Symphony – was
implemented in December 2009. Symphony consists of two major
components. The first is the library management system that
supports the day-to-day operations of the library. The modules in
this component are circulation, cataloging and borrower record
management. The second component is the public interface to
library resources.
A third component in any upgrade is maintenance of the software.
By pre-purchasing maintenance, the Library can save annual
inflationary increases. When broken down, the Symphony modules
represent 27% of the cost and the maintenance represents the other
73%.
After consulting with the Library, PTS decided to purchase an
additional three years of maintenance for the hardware, as PTS
feels its lifespan can be increased to 2018. Server costs have been
dropping in the last few years, so no increase is anticipated at this
time.
In 2016, the Library will need to replace the hardware and purchase
new software. Maintenance increases annually by 5% per year.
Accessibility Considerations
No accessibility considerations with hardware replacement for the
Integrated Library System. Plans for replacing the system in 2016
will use accessibility as one of the criteria to judge replacement
systems.
Project Name & Description
Peterborough Public Library System Improvements
The Integrated Library Systems (ILS) is central to the operations
of the Library. It is comprised of a database of users and
materials and software modules that are used for cataloging,
circulation of materials and search function for users to find
library materials.
Commitments Made
Effects on Future Operating Budgets
Due to the rapid changes in technology, the Library plans for the
life cycle of its automated system to be six years for software and
three years for hardware. The operating budget includes an
annual transfer to a reserve to purchase replacement systems on
a three to six year cycle. On an annual basis the Library spends
$10,000 replacing faulty hardware, upgrades software and
updates programming for the network and routers.
Hardware Upgrade costs - $ 39,000 every three years
Software costs - $260,000 every six years (includes six years of
maintenance)
To prepare and plan for system improvements, the Library
places $69,703 in reserve annually. The Library will purchase a
three year contract with SirsiDynix (SD), then evaluate the ILS
system.
- 368 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 08736
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-4.01
Library - Library
Community Services
Project Description Peterborough Public Library System Improvements
ExpendituresContractual Services 2,305.8 723.8 10.0 10.0 49.0 10.0 10.0 388.0 1,105.0
Total Direct Revenue
2,305.8Net Requirements 723.8 10.0 10.0 49.0 10.0 10.0 388.0 1,105.0
To Be Financed From:
ReservesLibrary System Upgrade Reserve 2,305.8 723.8 10.0 10.0 49.0 10.0 10.0 388.0 1,105.0
2,305.8 723.8 10.0 10.0 49.0Total Reserves
10.0 10.0 388.0 1,105.0
- 369 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-4.02Community Services
CAP Form 1 (TCA)Questica#: 11739
Library - Library
Project Detail, Justification & Reference Map
Renovations will see foundation waterproofing, slab repairs,
hazardous waste removal, HVAC updates, roofing replacement and
internal reorganization. Expansion will improve core library services.
An application to the Canada 150 Grant Program for a $1,000,000
grant is reflected in the budget for existing facility upgrades and
improvements to aged building systems.
Phases of the project includes the following:
2012-2014 (Phase 1) - $785,000– Feasibility Study and Design
Development
2015 (Phase 2) - $1,500,000 – Detailed design drawings,
specifications and project tendering
2016 - 2017 (Phase 3) .1 $1,000,000 - Library relocation
(extending over a 14 month period)
.2 $6,563,800 - Construction and contract
administration including humidity remediation
.3 $2,178,000 – Construction, contract
administration and mechanical system commissioning
Total Project Value: $12,026,800
Accessibility Considerations
The Space Needs Study used accessibility as one of the criteria for
analyzing the existing space and identifying additional space needs.
Plans for future needs will comply with the Accessibility for
Ontarians with Disabilities Act.
Project Name & Description
Library Renovations and Expansion
Commitments Made
The Library Space Needs Study, completed in 2013, provided
the context for a refresh and expansion of the Main Branch.
In 2015, Council approved the conceptual design and authorized
preparation of detailed design and tendering (Report
CSD15-012, June 1, 2015). The project includes: $5.8 million in
renovations and upgrades; $1 million in foundation waterproofing
and slab repairs; and other upgrades to infrastructure and
building systems to extend the building's life. The balance of the
2016 capital budget will expand the facility by 9,300 square feet
(net).
Effects on Future Operating Budgets
The renovations and expansion program will see the renewal of
the Library Main Branch that would meet the requirements of the
LEED certified level. This will reduce impact to the environment
and optimize energy performance. Operating costs and
maintenance efficiency will be achieved.
- 370 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 11739
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-4.02
Library - Library
Community Services
Project Description Library Renovations and Expansion
ExpendituresContractual Services 12,026.8 2,315.0 5,361.8 4,350.0
Total Direct Revenue
Direct RevenueRevenue-Canada Grant 1,000.0 1,000.0
Donations 250.0 250.0
1,250.0 250.0 1,000.0Total Direct Revenue
10,776.8Net Requirements 2,315.0 5,111.8 3,350.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 6,313.5 1,022.4 2,963.5 2,327.6
DCRF Library 3,170.7 2,148.3 1,022.4
9,484.2 1,022.4 5,111.8 3,350.0Total Debenture Financing
Development ChargesDCRF Gen Gov 45.0 45.0
DCRF Library 1,103.1 1,103.1
1,148.1 1,148.1Total Development Charges
ReservesLibrary Surplus Reserve 40.0 40.0
FRMP Reserve Capital Levy 30.0 30.0
70.0 70.0Total Reserves
74.5 74.5Capital Levy
- 371 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-4.03Community Services
CAP Form 1 (TCA)Questica#: 15734
Library - Library
Project Detail, Justification & Reference Map
Libraries and their collections have changed dramatically over the
past years. Libraries continue to offer print materials, but have
modified the collection to include digital and e-resources. The
Province continues to subsidize certain electronic subscriptions.
Although the demand for digital resources is strong, it is not at the
expense of print materials. As new formats are introduced the
Library has to broaden the number of material types. This,
combined with the demographics of Peterborough make it
necessary to purchase popular titles in a variety of formats,
including print, large print, e-books, downloadable audio books,
cd-books and MP3 formats. DVDs continue to be high-demand
items in the collection. As well, the library must always renew the
collection as items become dated, wear out, are lost or simply lose
their appeal. Beyond acquiring all the desired formats the Library
must also meet the challenge to provide appropriate and accessible
shelving for them.
Accessibility Considerations
The Library acquires materials in a variety of formats such as print,
audio and digital, where available, to meet varying accessibility
needs.
Project Name & Description
Collections Acquisition
The Library provides a wide variety of materials, both for
research and recreation, in a variety of formats for Peterborough
residents to use and borrow. These include print, large print,
CD-books, MP3 books, DVD’s, periodicals, music CDs,
electronic databases, e-books and downloadable e-books, music
and movies.
Commitments Made
Collection development is an annual on-going activity.
Effects on Future Operating Budgets
Due to space constraints, the library maintains a zero-growth
practice for the physical collection. For every item purchased, an
equivalent one is withdrawn. The downloadable collections and
electronic resources provide a means to expand the collection.
Circulation statistics show a marked increase and demonstrate a
growing use of the collection.
- 372 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15734
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-4.03
Library - Library
Community Services
Project Description Collections Acquisition
ExpendituresContractual Services 3,041.1 491.1 490.0 499.8 509.8 520.0 530.4 3,041.1
Total Direct Revenue
3,041.1Net Requirements 491.1 490.0 499.8 509.8 520.0 530.4
To Be Financed From:
Development ChargesDCRF Library 480.2 77.4 77.4 78.9 80.5 82.1 83.8
480.2 77.4 77.4 78.9 80.5Total Development Charges
82.1 83.8
ReservesMaterials Acquisition Reserve 2,507.5 405.1 404.0 412.1 420.3 428.7 437.3
2,507.5 405.1 404.0 412.1 420.3Total Reserves
428.7 437.3
53.4 8.6 8.6 8.8 8.9Capital Levy
9.1 9.3
- 373 -
- 374 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Library
Library Strategic Plan
100.0 50.0 150.0 50.0 100.0 50.0 6-4.04
150.0 50.0 50.0 100.0 50.0 100.0 Total
- 375 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-4.04Community Services
CAP Form 1 (Other)Questica#: 16-008
Culture & Heritage Div Mgmt - Library
Project Detail, Justification & Reference Map
Several factors have highlighted the need for a library Strategic Plan
for the years 2016-2021. These are:
• Libraries have changed dramatically in recent years. The most
notable changes are the availability of digital resources; the change
in the formats of materials; the emphasis on the library as a
community hub; and, the idea of the library as being a place to do
things rather than get things.
• The Renovation of the Main Branch will expand library services
to the public, and this requires direction.
The Library’s current Strategic Plan expired at the end of 2013 but
will be extended through 2015. With so many changes on the
horizon it is prudent that the library refresh its Strategic Plan during
the inaugural year of the new Council. There are many programs
and services that the library could implement, but staff would like to
focus the resources, financial and human, on services and initiatives
that are responsive to the needs of the community and that fit into
complementary and overarching City plans. A Strategic Plan will
provide this direction.
The cost of the Strategic Plan in 2016 will be $50,000.
Project Name & Description
Library Strategic Plan
Commitments Made
Since first adopted by the Board in December 1998, strategic
planning has played an important role in library operations. The
library strategic plan is ultimately a statement of how the library
will use its financial, physical and personnel resources in
sustainable ways to achieve its mission.
Effects on Future Operating Budgets
The Library will hire a consultant to prepare a strategic plan to
guide the ongoing development of programs, services and
opportunities. This plan will be responsive to the needs of the
community and will identify how the library will place itself both in
the context of City services and the context of the larger library
world.
The Strategic Plan will act as a guide to develop future work
plans and operating and capital budgets for Council approval for
2016 through to 2021.
- 376 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-008
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-4.04
Culture & Heritage Div Mgmt - Library
Community Services
Project Description Library Strategic Plan
ExpendituresContractual Services 150.0 50.0 50.0 50.0
Total Direct Revenue
150.0Net Requirements 50.0 50.0 50.0
To Be Financed From:
ReservesLibrary Surplus Reserve 150.0 50.0 50.0 50.0
150.0 50.0Total Reserves 50.0 50.0
- 377 -
- 378 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Art Gallery
Art Gallery of
Peterborough (AGP)
Facility 16,050.0 16,900.0 100.0 750.0 12,050.0 100.0 750.0 6-5.01
16,900.0 16,050.0 100.0 750.0 12,050.0 100.0 750.0Total
- 379 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-5.01Community Services
CAP Form 1 (TCA)Questica#: 16-106
Art Gallery of Peterborough - Art Gallery
Project Detail, Justification & Reference Map
The Lundholm Feasibility Study recommended a future
redevelopment of the Art Gallery of Peterborough which would see
additional space for public events, rental opportunities, education
activities, gallery shop and exhibitions as well as, collection storage
and work area.
Accessibility Considerations
The project will meet all AODA requirements.
Project Name & Description
Art Gallery of Peterborough (AGP) Facility
Commitments Made
A report recommending a redevelopment of the Art Gallery of
Peterborough was presented to Committee of the Whole
September 22, 2014 and received by Council in Report
CSACH14-008.
Effects on Future Operating Budgets
- 380 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-106
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-5.01
Art Gallery of Peterborough - Art Gallery
Community Services
Project Description Art Gallery of Peterborough (AGP) Facility
ExpendituresContractual Services 16,900.0 100.0 750.0 4,000.0 12,050.0
Total Direct Revenue
Direct RevenueRecoveries 4,000.0 2,000.0 2,000.0
4,000.0Total Direct Revenue 2,000.0 2,000.0
12,900.0Net Requirements 100.0 750.0 2,000.0 10,050.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 12,800.0 750.0 2,000.0 10,050.0
12,800.0 750.0Total Debenture Financing
2,000.0 10,050.0
100.0 100.0Capital Levy
- 381 -
- 382 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Arenas
Equipment
Replacement - Arenas 4.0 16.0 8.0 4.0 4.0 4.0 4.0 6-6.01
Facility
Upgrade-Memorial
Centre 130.0 130.0 130.0 130.0 6-6.02
Facility Upgrade -
Arenas 50.0 50.0 50.0 50.0 6-6.03
New Arena Facility
20,500.0 33,500.0 500.0 1,500.0 11,000.0 16,500.0 1,500.0 8,000.0 6-6.04
Equipment
Replacement -
Memorial Centre 40.0 40.0 40.0 6-6.05
Purchase Ice
Resurfacers - All
Arenas 1,100.0 1,400.0 300.0 1,100.0 300.0 6-6.06
Evinrude Banquet Hall
Expansion 125.0 25.0 100.0 100.0 6-6.07
35,261.0 533.0 184.0 184.0 184.0 21,600.0 1,844.0 11,100.0 17,600.0 1,844.0 8,100.0Total
- 383 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-6.01Community Services
CAP Form 1 (TCA)Questica#: 13690
Arenas - Arenas
Project Detail, Justification & Reference Map
Items identified to date include the following:
2016 - Barcode Scanner Replacement Program (2 of 8 units) $4,000
2017 - Barcode Scanner Replacement Program (2 of 8 units) $4,000
Project Name & Description
Equipment Replacement - Arenas
Commitments Made
Effects on Future Operating Budgets
Capital replacements will allow equipment to operate at peak
performance, minimizing breakdowns and necessity of repair.
- 384 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13690
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-6.01
Arenas - Arenas
Community Services
Project Description Equipment Replacement - Arenas
ExpendituresContractual Services 16.0 8.0 4.0 4.0
Total Direct Revenue
16.0Net Requirements 8.0 4.0 4.0
To Be Financed From:
16.0 8.0 4.0 4.0Capital Levy
- 385 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-6.02Community Services
CAP Form 1 (TCA)Questica#: 16-009
Arenas - Arenas
Project Detail, Justification & Reference Map
2016 Partitions and Finishes
1. $30,000 Club Lounge Flooring Replacement
2016 Machinery and Equipment
1. $25,000 Video Scoreboard Winch/Cable Support System
Replacement
2. $40,000 Walk In Fridge/Freezer Replacement
3. $35,000 Pizza Oven - 4 Deck
Project Name & Description
Facility Upgrade-Memorial Centre
Commitments Made
Effects on Future Operating Budgets
The repairs and/or replacements will reduce future maintenance
costs.
- 386 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-009
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-6.02
Arenas - Arenas
Community Services
Project Description Facility Upgrade-Memorial Centre
ExpendituresContractual Services 130.0 130.0
Total Direct Revenue
130.0Net Requirements 130.0
To Be Financed From:
130.0 130.0Capital Levy
- 387 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-6.03Community Services
CAP Form 1 (TCA)Questica#: 16-020
Arenas - Arenas
Project Detail, Justification & Reference Map
2016 Partitions and Finishes
1. $15,000 Evinrude - Dressing Room Bench Replacement -
Completion
2016 Machinery and Equipment
1. $15,000 KN - Sound System Upgrade - PCCHL Pad
2016 Exterior Enclosures
1. $20,000 PMC, EV, KN Access Control Card Entry System
- 8 Doors Total
Project Name & Description
Facility Upgrades - Arenas
Commitments Made
Effects on Future Operating Budgets
The repairs and/or replacements will reduce future maintenance
costs.
- 388 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-020
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-6.03
Arenas - Arenas
Community Services
Project Description Facility Upgrade - Arenas
ExpendituresContractual Services 50.0 50.0
Total Direct Revenue
50.0Net Requirements 50.0
To Be Financed From:
50.0 50.0Capital Levy
- 389 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-6.04Community Services
CAP Form 1 (TCA)Questica#: 15692
Arenas - Arenas
Project Detail, Justification & Reference Map
Capital resources for this project are essential in order to plan,
develop and construct a replacement facility for Northcrest Arena.
Given the updated capital cost in Report CSD15-021, this project
has been shifted out by one year:
Year Value Description
2015 $ 500,000 Phase I – Feasibility Study, Schematic Design,
and Costing Study
2017 $ 1,500,000 Phase II – Detailed Design and Tendering
2018 $11,000,000 Phase III - Construction and Contract
Administration
2019 $20,500,000 Phase III (cont'd) - Construction, Contract
Administration, and Commissioning
This project is eligible for development charges that address
community growth needs however, the balance of funding must be
secured through a tax supported debenture, infrastructure funding,
sponsorships and user contributions over 20 years. There are no
eligible infrastructure funding programs available currently; however,
Staff anticipates an infrastructure funding program may be
announced in 2016-2017 that would assist to finance this initiative.
The amount of senior government funding is uncertain, but the
arena project must be considered "shovel-ready" when funding
opportunities become available. Resources identified in 2017 will
prepare the project to be considered for infrastructure funding.
Accessibility Considerations
The new facility will meet the 2015 AODA Built Environment
requirements for accessibility.
Project Name & Description
New Arena Facility
Commitments Made
As a result of Report CSDAD13-001, dated June 24, 2013,
Council approved the installation of a sand-based ice surfacing
solution to extend the life of Northcrest Arena until a replacement
arena could be planned, constructed and commissioned. This
was a temporary solution to maintain ice for community users.
Other elements of the Northcrest building are aged and staff
have taken a limited repair approach on this facility until a new
arena complex is constructed. Council recently approved
Report CSD15-021 to undertake the design phase for the
replacement facility for a new arena/community centre on land
provided to the City by Trent University.
Effects on Future Operating Budgets
A replacement facility for Northcrest Arena is recommended to
contain a twin pad facility, team training centre, indoor track,
multipurpose rooms, commercial space and leased office space
built to a LEED Certified standard. A new twin pad facility will
operate more efficiently and will see a lower municipal cost
investment than the existing Northcrest Arena due to economies
of scale, energy efficiencies and new revenue potential.
- 390 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15692
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-6.04
Arenas - Arenas
Community Services
Project Description New Arena Facility
ExpendituresContractual Services 33,500.0 500.0 1,500.0 11,000.0 20,500.0
Total Direct Revenue
Direct RevenueRevenue-Ontario Grant 6,000.0 2,000.0 4,000.0
Community Sponsors 1,000.0 1,000.0
7,000.0 3,000.0Total Direct Revenue
4,000.0
26,500.0Net Requirements 500.0 1,500.0 8,000.0 16,500.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 10,094.0 2,100.0 7,994.0
Deb Rev - User Charges 2,000.0 2,000.0
DCRF Parks 12,156.0 750.0 5,400.0 6,006.0
24,250.0 750.0 7,500.0Total Debenture Financing
16,000.0
Development ChargesDCRF Recreation 219.0 219.0
219.0 219.0Total Development Charges
2,031.0 281.0 750.0 500.0Capital Levy
500.0
- 391 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-6.05Community Services
CAP Form 1 (TCA)Questica#: 16-021
Arenas - Arenas
Project Detail, Justification & Reference Map
Capital replacement of the lift truck is required to minimize chances
of breakdown as the existing machine is aging and becoming
undependable. A dependable lift truck is required for installation and
removal of the lacrosse carpet and for set-up and tear-down of
special events and concerts.
Items identified to date include the following:
2017
- Lift Truck (replacement of 2008 machine) $40,000
Project Name & Description
Equipment Replacement - Memorial Centre
Commitments Made
Effects on Future Operating Budgets
- 392 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-021
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-6.05
Arenas - Arenas
Community Services
Project Description Equipment Replacement - Memorial Centre
ExpendituresContractual Services 40.0 40.0
Total Direct Revenue
40.0Net Requirements 40.0
To Be Financed From:
40.0 40.0Capital Levy
- 393 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-6.06Community Services
CAP Form 1 (TCA)Questica#: 16-024
Arenas - Arenas
Project Detail, Justification & Reference Map
To establish a systematic approach to replace ice resurfacers on a
regular basis. This plan has been laid out to ensure reliable ice
resurfacing is carried out to maintain good quality ice, good quality
air in the arena, and avoid service disruptions. The estimated
replacement schedule is as follows:
The estimated life of an ice resurfacers is approximately 4,000
hours.
Arena Annual Usage Last Replaced
2017 - Evinrude 1,000 hours 2012
2017 - Kinsmen 750 hours 2011
2017 - Memorial Centre 550 hours 2012
2019 - Northcrest/Replacement 400 hours 2009
Project Name & Description
Purchase Ice Resurfacers - All Arenas
Commitments Made
Effects on Future Operating Budgets
Reduce maintenance and repair costs
- 394 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-024
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-6.06
Arenas - Arenas
Community Services
Project Description Purchase Ice Resurfacers - All Arenas
ExpendituresContractual Services 1,400.0 300.0 100.0 400.0 600.0
Total Direct Revenue
1,400.0Net Requirements 300.0 100.0 400.0 600.0
To Be Financed From:
1,400.0 300.0Capital Levy 100.0 400.0 600.0
- 395 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-6.07Community Services
CAP Form 1 (TCA)Questica#: 14641
Arenas - Arenas
Project Detail, Justification & Reference Map
This project will explore the expansion of services of the Evinrude
Banquet Hall Kitchen.
Phase 1 - Design Development Study approved in 2014 - $25,000
Phase 2 - Evinrude Kitchen Renovation to take place in 2016 -
$100,000
Project Name & Description
Evinrude Banquet Hall Kitchen Expansion
Commitments Made
Effects on Future Operating Budgets
- 396 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14641
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-6.07
Arenas - Arenas
Community Services
Project Description Evinrude Banquet Hall Expansion
ExpendituresContractual Services 125.0 25.0 100.0
Total Direct Revenue
125.0Net Requirements 25.0 100.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 125.0 25.0 100.0
125.0 25.0 100.0Total Debenture Financing
- 397 -
- 398 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Arenas
Comprehensive
Refrigeration
Compressor Program 100.8 204.8 100.8 104.0 100.8 104.0 6-6.08
Business Evaluation -
OHL/Major Event
Facility Study 45.0 105.0 150.0 150.0 150.0 6-6.09
354.8 250.8 250.8 205.8 45.0 104.0 104.0Total
- 399 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-6.08Community Services
CAP Form 1 (Other)Questica#: 16-026
Arenas - Arenas
Project Detail, Justification & Reference Map
Comprehensive Refrigeration Compressor Program for 2016
Memorial Centre $28,100
Evinrude Centre $33,200
Kinsmen Arena $24,500
Northcrest Arena $15,000
Total $100,800
Comprehensive Refrigeration Compressor Program for 2017
Memorial Centre $28,950
Evinrude Centre $34,200
Kinsmen Arena $25,300
Northcrest Arena $15,500
Total $103,950
Project Name & Description
Comprehensive Refrigeration Compressor Program
Commitments Made
Effects on Future Operating Budgets
Comprehensive program is inclusive of all required annual
repairs including start-up and shut-down of plant operations.
Currently Cimco Refrigeration is the contractor holding a
five-year agreement to expire after 2016. A new Request for
Proposals will be issued for future years.
- 400 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-026
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-6.08
Arenas - Arenas
Community Services
Project Description Comprehensive Refrigeration Compressor Program
ExpendituresContractual Services 204.8 100.8 104.0
Total Direct Revenue
204.8Net Requirements 100.8 104.0
To Be Financed From:
204.8 100.8 104.0Capital Levy
- 401 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-6.09Community Services
CAP Form 1 (Other)Questica#: 16-028
Arenas - Arenas
Project Detail, Justification & Reference Map
Major Event Facility Study 2016 $150,000
Functional Analysis hiring a consultant to perform a study
surrounding the requirements of an OHL Facility. This project will
also explore the future of the Memorial Centre.
Project Name & Description
Business Evaluation -OHL/ Major Event Facility Study
Commitments Made
Report CSD10-004 dated April 20, 2015 approved by City
Council stated the Major Event/ OHL Facility Study, scheduled
for 2018 in the Development Charges Background Study, be
moved up to 2016 and that no further initiation of the Morrow
Park Master Plan be undertaken until the Major Event Facility
Study is complete and presented to Council.
Effects on Future Operating Budgets
- 402 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-028
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-6.09
Arenas - Arenas
Community Services
Project Description Business Evaluation - OHL/Major Event Facility Study
ExpendituresContractual Services 150.0 150.0
Total Direct Revenue
150.0Net Requirements 150.0
To Be Financed From:
Development ChargesDCRF Gen Gov 45.0 45.0
45.0 45.0Total Development Charges
105.0 105.0Capital Levy
- 403 -
- 404 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Administration
Sustainability Projects
875.0 125.0 2,350.0 1,100.0 125.0 125.0 125.0 875.0 125.0 125.0 125.0 6-8.01
Canadian Canoe
Museum
Reinvention/Relocation 100.0 200.0 100.0 100.0 100.0 6-8.02
Canada's 150th
Anniversary
Celebrations 25.0 100.0 25.0 25.0 50.0 25.0 50.0 6-8.03
County Jail Park
50.0 150.0 50.0 50.0 50.0 50.0 50.0 50.0 6-8.04
2,800.0 1,225.0 300.0 300.0 300.0 875.0 225.0 175.0 875.0 225.0 175.0Total
- 405 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-8.01Community Services
CAP Form 1 (Other)Questica#: 12720
Admin - Administration
Project Detail, Justification & Reference Map
A capital budget of $125,000 has been established as project start
up funding or to leverage external grants or funding needed to
implement the Sustainable Peterborough Plan. Project funding may
be used as follows:
Sustainable Projects 2016
$40,000 - Sustainable Peterborough Plan 4-year review and refresh
$55,000 - Climate Change Action Plan implementation
$30,000 - Energy and Water Conservation Projects
Cost recovery on projects or coverage of administrative expenses
would be advantageous to offset the cost of any project. External
funding opportunities will be actively pursued.
A Sustainability Reserve Fund has been created using a rebates,
incentives and unspent funds remaining in the Sustainability
Operating budget. The Reserve will be used to leverage future
sustainability projects.
Staff time and resources will be offset through operating expenses.
Project Name & Description
Sustainability Projects
This capital project will be used as start up funding, enhanced
funding, or as leverage to secure external funds to initiate
sustainable projects in 2016.
Commitments Made
The annual outcome reporting tool for the Federal Gas Tax
requires that each municipality over the life of their Municipal
Funding Agreement, demonstrate their commitment to
sustainability through the creation of a Community Sustainability
Plan and the validation of its recommendations.
With the adoption of By-law 12-049, City Council committed to
championing sustainability in our daily operations and leading our
community through the implementation of the priority actions
outlined in the Sustainable Peterborough Plan.
Effects on Future Operating Budgets
Although sustainable projects may require greater initial
investment, based on the life cycle analysis, the payback period
and associated reduction in operating costs will easily offset this
initial investment. External funding is often sought and required
to secure full funding for capital projects. Working towards
greater sustainability will reduce annual operating and
maintenance costs while conserving resources. Pilot may include
renovations, retrofits, or testing technology to document
effectiveness and payback. - 406 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12720
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-8.01
Admin - Administration
Community Services
Project Description Sustainability Projects
ExpendituresContractual Services 2,350.0 1,100.0 125.0 125.0 125.0 125.0 125.0 625.0
Total Direct Revenue
Direct RevenueRevenue-Ontario Grant 150.0 150.0
150.0 150.0Total Direct Revenue
2,200.0Net Requirements 950.0 125.0 125.0 125.0 125.0 125.0 625.0
To Be Financed From:
ReservesWaste Water Reserve Fund 140.0 140.0
140.0 140.0Total Reserves
2,060.0 810.0 125.0 125.0 125.0Capital Levy
125.0 125.0 625.0
- 407 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-8.02Community Services
CAP Form 1 (Other)Questica#: 15750
Admin - Administration
Project Detail, Justification & Reference Map
Transition Funding: To plan for a major construction project of this
scale, the Canoe Museum will require additional staff resources and
consulting resources, totaling $270,000 in 2015 and $200,000 in
2016. The Canoe Museum has applied for Trillium funding for this
phase. Staff recommend a City contribution of $100,000 in both
years.
Capital Project Funding: The Canoe Museum proposes the
construction of a 70,000 square foot purpose-built museum at the
Peterborough Lift Lock at an estimated cost of $40 million. Project
success is predicated on:
-City and County support;
-a significant national fund-raising campaign; and
-provincial and federal infrastructure funding.
With the Trent Severn Waterway partnership at the Lift Lock, this
project should be viewed as a high priority for the Country’s 150th
anniversary celebrations in 2017. To leverage federal and provincial
support, the City must be the “first one in.” It should be prepared to
provide direct and indirect support through future budget
deliberations.
There have been numerous precedents for this level of community
development including: Trent DNA Cluster ($2 million); the new
YMCA ($3 million); YWCA Crossroads ($0.75 million); Trent’s
refurbished Athletics Complex ($1 million); Fleming’s Skilled Trades
Centre ($1 million); and Mount St. Joseph’s Hospice ($3 million over
20 years).
Project Name & Description
Canadian Canoe Museum Reinvention/Relocation
Commitments Made
In 2013, the City tried to acquire the Commercial Press property
as a possible home for the Canoe Museum in support of its
aspirations. The museum is currently a Municipal Capital Facility
and receives an annual service grant of $103,428.
In support of a presentation by the Canoe Museum Board and
Staff (Report CSD14-017, dated June 23, 2014), Council referred
“the matter of the funding request to staff for a subsequent report
for consideration as part of the 2015 budget deliberations.”
Effects on Future Operating Budgets
Staff anticipate that the level of transitional funding provided
could be added to the City’s annual Service Grant contribution to
Canoe Museum operations. This level of support will be critical
since no on-going federal operation support is anticipated and
the level of provincial support through the Community Museum
Operating grant is not expected to change.
- 408 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15750
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-8.02
Admin - Administration
Community Services
Project Description Canadian Canoe Museum Reinvention/Relocation
ExpendituresContractual Services 200.0 100.0 100.0
Total Direct Revenue
200.0Net Requirements 100.0 100.0
To Be Financed From:
200.0 100.0 100.0Capital Levy
- 409 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-8.03Community Services
CAP Form 1 (Other)Questica#: 15753
Admin - Administration
Project Detail, Justification & Reference Map
The Committee will be responsible for promoting, planning,
organizing, and securing additional funding for a range of
community-based events, culminating in local Canada Day
Celebrations to mark this special occasion. Additional funding in the
amount of $25,000 was secured in 2015 to help secure headline
entertainment for Peterborough Music Fest's 2017 Canada Day
event.
Project Name & Description
Canada's 150th Anniversary Celebrations
Commitments Made
As a result of Report CSD15-013, dated June 1st, 2015, Council
approved the formation and mandate of the proposed committee.
They approved a $25,000 contribution from the Capital Levy
Reserve and were advised of additional potential contributions in
support of the Committee's activities in the amount of $25,000 in
2016, and $50,000 in 2017.
Effects on Future Operating Budgets
There should be no additional budgetary effects beyond the
proposed 2016 and 2017 contributions, relating specifically to
this project.
- 410 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15753
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-8.03
Admin - Administration
Community Services
Project Description Canada's 150th Anniversary Celebrations
ExpendituresContractual Services 100.0 25.0 25.0 50.0
Total Direct Revenue
100.0Net Requirements 25.0 25.0 50.0
To Be Financed From:
ReservesReserves & Reserve Funds 25.0 25.0
Capital Levy Reserve
25.0 25.0Total Reserves
75.0 25.0 50.0Capital Levy
- 411 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-8.04Community Services
CAP Form 1 (Other)Questica#: 16-132
Admin - Administration
Project Detail, Justification & Reference Map
The County has engaged Lett Architects for the high level design.
That work has been completed. The overall project envisions:
demolition of most of the existing jail building, while maintaining
remnants of exterior walls and interior knee walls of the cell area;
removal of several small outbuildings and concrete caps in the
courtyard area; reducing the height of the perimeter courtyard wall to
create a .6m high parapet around the perimeter; installing walkways,
landscaping, and trees to form the parkland; and installing
appropriate interpretive elements throughout. This will create an
excellent vantage point overlooking the Otonabee River to the south
and could be an interesting performance venue/programmed space.
Project Name & Description
County Jail Park
Peterborough County has developed a park concept that would
see the partial demolition of County's historic jail building and
courtyard wall and the creation of an urban interpretive park.
They have suggested this as a potential joint project between the
City and County in celebration of the Nation's 150th anniversary
in 2017, with a City contribution of $150,000 of the projected
$600,000 total cost.
Commitments Made
The County has requested a financial contribution of $150,000 to
be paid out in three installments in 2016, 2017, and 2018. The
County has initiated this project in anticipation of the local
heritage community advocating for the preservation of the jail
building and courtyard. While not designated under the Heritage
Act, the courtyard is a registered archaeological site and an
unapproved cemetery. This prohibits any development on the
site that would result in any excavation or new construction
activity.
Effects on Future Operating Budgets
The County has also asked that the current agreement with the
City that provides grounds maintenance of Victoria Park be
extended to the proposed new Peterborough County Jail Park.
- 412 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-132
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-8.04
Admin - Administration
Community Services
Project Description County Jail Park
ExpendituresContractual Services 150.0 50.0 50.0 50.0
Total Direct Revenue
150.0Net Requirements 50.0 50.0 50.0
To Be Financed From:
150.0 50.0 50.0 50.0Capital Levy
- 413 -
- 414 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Peterborough Sport and Wellness Centre
PSWC - HVAC & BAS
Upgrades 302.5 550.0 247.5 302.5 302.5 6-9.01
PSWC Fitness
Equipment 81.5 81.5 81.5 81.5 6-9.02
Cardio Spin Bike
Replacements 44.3 44.3 44.3 6-9.03
675.8 247.5 384.0 384.0 384.0 44.3 44.3Total
- 415 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-9.01Community Services
CAP Form 1 (TCA)Questica#: 15618
Recreation - Peterborough Sport and Wellness Centre
Project Detail, Justification & Reference Map
The 2015 Capital budget identified two projects: Lighting and Pool
Filter Upgrades. Both of these projects will be deferred to future
budget years. However, the funds from those initial projects will be
added to this project to install a new BAS System and upgrade and
modify the entire HVAC system to make the facility fully functional
and meet the needs of the increased users of the facility.
Project Name & Description
PSWC - HVAC and BAS Upgrades
Commitments Made
Effects on Future Operating Budgets
- 416 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15618
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-9.01
Recreation - Peterborough Sport and Wellness Centre
Community Services
Project Description PSWC - HVAC & BAS Upgrades
ExpendituresContractual Services 550.0 247.5 302.5
Total Direct Revenue
550.0Net Requirements 247.5 302.5
To Be Financed From:
ReservesPSWC Capital Reserve 550.0 247.5 302.5
550.0 247.5 302.5Total Reserves
- 417 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-9.02Community Services
CAP Form 1 (TCA)Questica#: 16-121
Recreation - Peterborough Sport and Wellness Centre
Project Detail, Justification & Reference Map
The following fitness equipment will be purchased in 2016:
1. 2 Step Mills $6,075.00 each. Total = $12,150.00
2. 4 Upright bikes $3,050.00 each. Total = $12,200.00
3. 4 Recumbent bikes $3,450.00 each. Total $13,800.00
4. 1 Strength Equipment Rope Trainers $4,900.00
5. Replace metal Plates to Rubberized Plates $4,500.00
6. Replaces Benches $6,000.00
7. Replace Cardio Theatre Sound System in Fitness Centre (50
pieces of Cardio) $10,000.00
8. Replace Brass Floor Receptacles in Fitness Centre (30 Pieces)
$15,000.00
Project Name & Description
PSWC Fitness Equipment
Commitments Made
Replacement equipment is funded through the Reserve.
Effects on Future Operating Budgets
Reduce repairs and maintenance costs and downtime to the
customer. Items at the end of their Life cycle
- 418 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-121
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-9.02
Recreation - Peterborough Sport and Wellness Centre
Community Services
Project Description PSWC Fitness Equipment
ExpendituresContractual Services 81.5 81.5
Total Direct Revenue
81.5Net Requirements 81.5
To Be Financed From:
ReservesPSWC Equipment Reserve 81.5 81.5
81.5 81.5Total Reserves
- 419 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-9.03Community Services
CAP Form 1 (TCA)Questica#: 16-103
Recreation - Peterborough Sport and Wellness Centre
Project Detail, Justification & Reference Map
Replace 25 Spin Bikes and computers that are beyond their life
cycle and are experiencing increased maintenance costs and down
time.
Project Name & Description
Cardio Spin Bike Replacements
Commitments Made
$40,000 is contributed annually to Equipment Reserve through
the operating budget. Costs are equally shared with Fleming
College.
Effects on Future Operating Budgets
Reduce on-going maintenance costs due to the age of the bikes
and reduce down time to the customer.
- 420 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-103
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-9.03
Recreation - Peterborough Sport and Wellness Centre
Community Services
Project Description Cardio Spin Bike Replacements
ExpendituresContractual Services 44.3 44.3
Total Direct Revenue
44.3Net Requirements 44.3
To Be Financed From:
ReservesPSWC Equipment Reserve 44.3 44.3
44.3 44.3Total Reserves
- 421 -
- 422 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Social Services
Leaseholds & Furniture
500.0 2,570.0 2,070.0 500.0 500.0 6-10.01
2,570.0 2,070.0 500.0 500.0 500.0 Total
- 423 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 6-10.01Community Services
CAP Form 1 (TCA)Questica#: 14590
Ontario Works - Social Services
Project Detail, Justification & Reference Map
The project includes the re-design of the first and second floor of the
Charlotte and Simcoe Street buildings. The design includes layout
changes for the reception area, including moving reception to the
first floor, adding some additional workstations on the second floor,
and opening up part of the Simcoe Street first floor for a staff
meeting room. These changes will ensure the space on these floors
meets the Accessibility for Ontarians with Disabilities Act (AODA)
standards and will improve client service flow and will result in the
most efficient use of the existing space possible. The project
budget also includes furniture replacement for staff and client use to
maximize the space and meet ergonomic and accessibility
requirements. Phase 2 will take place in 2016 and includes some
minor renovations to the third and fourth floors, including
improvement of lighting, wall and floor coverings.
Accessibility Considerations
Improvements in accessibility are a high priority of the leasehold
improvements.
Project Name & Description
Social Services Office Leasehold Improvements and Furniture
Replacement
Commitments Made
In August 2015, the renovation and supply and installation of
new office furniture for Social Services was awarded. Work
began in September 2015 (see Administrative Staff Committee
reports CPPS15-031 Award of RFT T-21-15 for Social Services
Renovation and CPPS15-032 Award of RFT T-58-15 for the
Supply and Installation of New Office Furniture for the Social
Services Renovation).
Effects on Future Operating Budgets
The repayment of the loan from the Social Assistance reserve is
reflected in the occupancy cost of the OW administration budget
and as such is cost shared between the Province, City and
County.
- 424 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14590
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-10.01
Ontario Works - Social Services
Community Services
Project Description Leaseholds & Furniture
ExpendituresContractual Services 2,570.0 2,070.0 500.0
Total Direct Revenue
2,570.0Net Requirements 2,070.0 500.0
To Be Financed From:
DebenturesDeb Rev-Owner's Share 1,900.0 1,900.0
Loan from Reserve 670.0 170.0 500.0
2,570.0 2,070.0 500.0Total Debenture Financing
- 425 -
- 426 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Community Services
Social Services
Brock Street Mission -
Revitalization &
Supportive Housing 42.5 207.5 600.0 350.0 250.0 207.5 6-10.02
600.0 42.5 350.0 250.0 207.5 207.5 Total
- 427 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 6-10.02Community Services
CAP Form 1 (Other)Questica#: 14591
Ontario Works - Social Services
Project Detail, Justification & Reference Map
Brock Mission is undergoing changes that will allow for the provision
of emergency shelter program for men as well as a supportive
housing program for men similar to the supportive housing program
for women at Cameron House. The estimated cost of the project is
between $5 and $6 million dollars.
The initial building design will provide for 30 shelter beds and 15
single room occupancy style bedrooms. The project will require
rezoning to include longer term residence to the current use of the
building as an emergency shelter.
Through PLHD15-002, Council has conditionally approved $1.5
million of the Investing in Affordable Housing dollars be allocated to
Brock Mission men's shelter for the addition of single room
occupancy rental units for men.
$500,000 is proposed as the Social Services contribution towards
the cost of the shelter improvements. This is proposed to be cost
shared between the City and County using the caseload split of
83/17 with the City share of $415,000 to come from the Social
Services Division General Assistance Reserve in two installments of
$207,500 each in 2015 and 2016. Any capital funding not used in
2015 will carry over for use in 2016. The remaining cost of the
building will be the responsibility of Brock Mission through financing
and a capital campaign.
Project Name & Description
Brock Street Mission – Revitalization and Supportive Housing
Commitments Made
The Housing and Homeless plan was approved by Council in
November 2013. Commitment 18 in the Plan outlines the need
to improve the physical space and services for homeless men. A
feasibility study was completed in 2015 outlining deficiencies that
must be addressed, including the current building does not meet
accessibility codes, all mechanical and electrical systems must
be replaced, upgrades to hydro and water systems are required,
the building is not fire-separated between occupancies and the
building envelope is in poor condition (walls, roof, windows).
Through the architectural review it has been determined that a
tear down and rebuild of the building on the current site would be
the most cost effective way to improve the facility and address
accessibility issues.
Effects on Future Operating Budgets
- 428 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14591
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 6-10.02
Ontario Works - Social Services
Community Services
Project Description Brock Street Mission - Revitalization & Supportive
Housing
ExpendituresContractual Services 600.0 350.0 250.0
Total Direct Revenue
Direct RevenueOther Mun-grants & fees 93.5 51.0 42.5
93.5 51.0 42.5Total Direct Revenue
506.5Net Requirements 299.0 207.5
To Be Financed From:
ReservesSocial Housing - DOOR Funding 50.0 50.0
Social Services Reserve 456.5 249.0 207.5
506.5 299.0 207.5Total Reserves
- 429 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services Summary
8,400.0 500.0 625.0 500.0 670.0 22,203.0 5,275.5 2,295.0 3,957.5 2,275.0 8,400.0 1,795.0 3,957.5 2,275.0 Planning 7-1
5,758.6 7,358.6 500.0 600.0 500.0 5,118.6 600.0 180.0 Growth Areas 7-2
3,000.0 1,500.0 6,120.0 920.0 4,500.0 700.0 1,500.0 700.0 Industrial Parks 7-3
5,875.0 67.5 57.5 6,775.0 525.0 125.0 125.0 125.0 2,702.5 57.5 57.5 57.5 Housing 7-4
1,575.0 500.0 225.0 2,050.0 7,561.8 2,761.8 2,775.0 225.0 225.0 1,575.0 2,275.0 225.0 225.0 Airport 7-5
635.0 685.0 50.0 635.0 50.0 Geomatics/Mapping 7-6
50,703.4 4,067.5 9,982.3 9,695.0 5,627.5 907.5 22,243.6 2,000.0 2,720.0 5,657.5 3,125.0 18,431.1 5,590.0 2,737.5Total
- 430 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services Summary
600.0 300.0 2,400.0 900.0 300.0 300.0 300.0 600.0 300.0 300.0 300.0 Planning 7-1
100.0 75.0 25.0 25.0 Growth Areas 7-2
100.0 300.0 100.0 100.0 100.0 100.0 100.0 100.0 Industrial Parks 7-3
7,143.0 90.0 184.0 200.0 625.0 11,986.0 1,643.0 1,099.0 1,033.0 1,068.0 4,890.0 915.0 815.0 815.0 Housing 7-4
115.0 946.2 631.2 115.0 200.0 115.0 200.0 Airport 7-5
555.0 10.0 730.0 105.0 10.0 10.0 50.0 555.0 10.0 10.0 50.0 Geomatics/Mapping 7-6
16,462.2 184.0 3,354.2 1,624.0 1,440.0 725.0 8,298.0 90.0 625.0 1,668.0 1,518.0 6,045.0 1,450.0 1,265.0Total
- 431 -
- 432 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services
Planning
Downtown Capital
Improvements 75.0 321.1 246.1 75.0 75.0 7-1.01
Central Area Master
Plan Implementation
Phase 500.0 150.0 2,882.2 1,207.2 150.0 650.0 375.0 500.0 150.0 650.0 375.0 7-1.02
Gateway Welcome
Signage 50.0 350.0 300.0 50.0 50.0 7-1.03
ORT - Crescent St
Phase – Del Crary
Park to Little Lake 500.0 300.0 2,000.0 400.0 800.0 800.0 300.0 800.0 7-1.04
Property Acquisition
and Improvements 400.0 100.0 500.0 370.0 3,092.3 1,522.3 970.0 100.0 100.0 400.0 970.0 100.0 100.0 7-1.05
Trail Development
3,700.0 250.0 4,957.5 250.0 407.5 600.0 3,700.0 250.0 407.5 600.0 7-1.06
Charlotte Street
Renewal and Louis
Street Urban Park 3,800.0 8,600.0 1,600.0 2,000.0 1,200.0 3,800.0 2,000.0 1,200.0 7-1.07
22,203.0 500.0 5,275.5 2,295.0 1,795.0 625.0 8,400.0 500.0 670.0 3,957.5 2,275.0 8,400.0 3,957.5 2,275.0Total
- 433 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-1.01Planning and Development Services
CAP Form 1 (TCA)Questica#: 05804
Planning - Planning
Project Detail, Justification & Reference Map
An ongoing allocation of funds is necessary to complete renewal of
old infrastructure in the Central Area.
In 2016, it is anticipated that streetscape improvements will be
undertaken in conjunction with the redevelopment of 246 George
Street North (former Craftworks) at the high profile intersection of
George Street North/Sherbrooke Street/Water Street. Planned
improvements include new curb and gutter across the Sherbrooke
Street and Water Street frontages, new concrete sidewalk with brick
pavers, conduit and concrete bases for future ornamental street
lighting and the relocation of the overhead electrical service to
underground. The anticipated costs of the improvements is
$75,000.
Project Name & Description
Downtown Capital Improvements
Commitments Made
The Downtown Capital Improvement Program has been in place
since 1989 and has contributed in a significant way to the health
and vibrancy of the Central Area. Traditionally, the Program has
complemented the investment of the private sector in the
downtown core. The development industry has an expectation
that, following substantial redevelopment of private properties,
the public streetscape would be refreshed by decorative
sidewalks, lighting and furnishings in accordance with Downtown
Streetscape standards.
Effects on Future Operating Budgets
- 434 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 05804
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-1.01
Planning - Planning
Planning and Development Services
Project Description Downtown Capital Improvements
ExpendituresContractual Services 321.1 246.1 75.0
Total Direct Revenue
321.1Net Requirements 246.1 75.0
To Be Financed From:
ReservesCapital Levy Reserve 11.1 11.1
11.1 11.1Total Reserves
310.0 235.0 75.0Capital Levy
- 435 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-1.02Planning and Development Services
CAP Form 1 (TCA)Questica#: 10791
Planning - Planning
Project Detail, Justification & Reference Map
Previously funded strategies include:
2009 - CAMP #11 and #12 - $50,000
2010 - CAMP #2, #3, #5 and #16 - $340,000
2011 - CAMP #3 and #12 (not started) - $55,000
2012 - CAMP #1 and CAMP #21 - $200,000
2013 - CAMP #5 – Louis Street Urban Park Urban Design -
$100,000
2014 - CAMP #5 - $200,000 plus $150,000 pre-approved, #10 -
$75,000
2015
a) CAMP #3 – Detailed Design: Gateways - $100,000
b) CAMP #10 – Annual maintenance and safety fund - $100,000
2016 Request
a) CAMP #10 - Annual maintenance and safety fund - $50,000
b) CAMP #17 - The priority functions of the Downtown include Major
Office and Institutional Uses. This project will provide $100,000
seed funding per year for the next three years to establish an
Entrepreneur Centre in the downtown
The capital forecast of $650,000 in 2017 and following years
represents an ongoing funding requirement.
Project Name & Description
Central Area Master Plan Implementation Phase
Commitments Made
The Official Plan directs that the City pursue a comprehensive
program of downtown enhancement. The Central Area Master
Plan (CAMP) affirms this public policy objective.
Effects on Future Operating Budgets
- 436 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 10791
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-1.02
Planning - Planning
Planning and Development Services
Project Description Central Area Master Plan Implementation Phase
ExpendituresContractual Services 2,882.2 1,207.2 150.0 650.0 375.0 250.0 250.0
Total Direct Revenue
2,882.2Net Requirements 1,207.2 150.0 650.0 375.0 250.0 250.0
To Be Financed From:
ReservesCapital Levy Reserve 375.0 375.0
Contribution from related project 477.2 477.2
852.2 852.2Total Reserves
2,030.0 355.0 150.0 650.0 375.0Capital Levy
250.0 250.0
- 437 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-1.03Planning and Development Services
CAP Form 1 (TCA)Questica#: 12773
Planning - Planning
Project Detail, Justification & Reference Map
The Parkway exit at Highway 115 is considered the premier gateway
to the city. It is the location of the Visitor Information Centre serving
the region and has, in recent years, transitioned from being a
relatively understated light industrial area to a focus of employment
and commercial growth.
The Gateway Welcome Signage project is intended to celebrate the
arrival to Peterborough with a high quality landscape feature and
“Welcome” signage. Subject to ORCA approvals, the preferred
location is at the Parkway / Crawford Drive intersection in lieu of the
travel information kiosk. Supplementary signage would be placed at
the 115 exit ramps to The Parkway. Signage would also reinforce
the location of the Visitor Information Centre.
Detailed design was completed in 2014 and was approved by
Council in 2015. The 2016 request of $50,000 is to complete this
main installation and the 2017 forecast of $50,000 will complete the
secondary installations.
It is intended that the initial installation would also establish design
standards that could be applied to smaller installations at other city
gateways.
Project Name & Description
Gateway Welcome Signage
Commitments Made
Effects on Future Operating Budgets
- 438 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12773
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-1.03
Planning - Planning
Planning and Development Services
Project Description Gateway Welcome Signage
ExpendituresContractual Services 350.0 300.0 50.0
Total Direct Revenue
350.0Net Requirements 300.0 50.0
To Be Financed From:
350.0 300.0 50.0Capital Levy
- 439 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-1.04Planning and Development Services
CAP Form 1 (TCA)Questica#: 12811
Planning - Planning
Project Detail, Justification & Reference Map
The first step of this project was the completion of a detailed
topographic survey and geotechnical investigation completed in
2011. A Class Environmental Assessment, which included a
preliminary design of the Otonabee River Trail route from Del Crary
Park, along Crescent Street to Little Lake Cemetery was completed
in 2015. The completion of a trail program surrounding Little Lake
has been a long-standing recreation facility objective of the City’s
Recreation Master Plan. The Otonabee River Trail is an integral
component of the Little Lake Master Plan received by City Council in
March 2010.
$120,000 was secured in 2015 to construct a first phase of the trail
through Del Crary Park, however this phase was not completed due
to renovation plans at the Art Gallery and the pending completion of
the detailed design and engineering. Completion of the trail through
to Little Lake Cemetery will be planned in future years as funding is
approved through the Budget process.
A preliminary construction cost estimate for the continuation of the
Otonabee River Trail from The Point in Del Crary Park to the Little
Lake Cemetery, consistent with the Little Lake Master Plan, is $2.0
million. An application was filed under the Canada 150 Community
Infrastructure Program seeking $500,000 to support the completion
of this project.
Accessibility Considerations
All trail development will be a minimum width of 3.0 metres meeting
the City design standard for trail development to ensure full
accessibility and safety.
Project Name & Description
Otonabee River Trail - Crescent Street Phase – Del Crary Park
to Little Lake Cemetery
Commitments Made
This project represents the completion of a Council approved
public policy and capital planning priority.
Effects on Future Operating Budgets
- 440 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12811
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-1.04
Planning - Planning
Planning and Development Services
Project Description ORT - Crescent St Phase – Del Crary Park to Little
Lake Cemetery
ExpendituresContractual Services 2,000.0 400.0 800.0 800.0
Total Direct Revenue
Direct RevenueRevenue-Canada Grant 500.0 500.0
Donations 75.0 75.0
575.0 75.0 500.0Total Direct Revenue
1,425.0Net Requirements 325.0 300.0 800.0
To Be Financed From:
ReservesContribution from related project 300.0 300.0
Federal Gas Tax 270.0 270.0
570.0 270.0 300.0Total Reserves
855.0 55.0 800.0Capital Levy
- 441 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-1.05Planning and Development Services
CAP Form 1 (TCA)Questica#: 15776
Planning - Planning
Project Detail, Justification & Reference Map
The General Property Reserve, funded through the operating
budget, anticipates property purchases in the current budget year
that support future capital projects and represent strategic municipal
acquisitions or that implement public policy directions of the City.
The General Property Reserve is also used to make improvements
to municipal property, such as building demolitions, that may be
required to improve value and/or minimize risk.
For 2016, the property acquisitions project includes an allocation of
$500,000 to address property acquisition opportunities in the vicinity
of the expanded Peterborough Airport. Acquisitions may include
property to fulfill the long-term land needs of the Airport Master Plan
and the acquisition of property or easements to protect the obstacle
limitation surfaces associated with the expanded runways.
Commencing in 2015, the project also included an annual $100,000
allocation to reflect the commitment made through Report
PLPD13-056 to establish a new reserve for the purchase of the
Naval Association property. This will be required for approximately
seven years.
Project Name & Description
Property Acquisition and Improvements
Commitments Made
Effects on Future Operating Budgets
- 442 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15776
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-1.05
Planning - Planning
Planning and Development Services
Project Description Property Acquisition and Improvements
ExpendituresContractual Services 3,092.3 1,522.3 970.0 100.0 100.0 100.0 100.0 200.0
Total Direct Revenue
Direct RevenueOther Mun-grants & fees 300.0 300.0
300.0 300.0Total Direct Revenue
2,792.3Net Requirements 1,222.3 970.0 100.0 100.0 100.0 100.0 200.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 940.0 440.0 500.0
940.0 440.0 500.0Total Debenture Financing
ReservesProperty Reserve 891.5 521.5 370.0
891.5 521.5 370.0Total Reserves
960.8 260.8 100.0 100.0 100.0Capital Levy
100.0 100.0 200.0
- 443 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-1.06Planning and Development Services
CAP Form 1 (TCA)Questica#: 16-129
Planning - Planning
Project Detail, Justification & Reference Map
In December 2007, City Council authorized the purchase of a
surplus rail spur line between Monaghan Road and Crawford Drive
from C.P. Rail. In 2008, the Crawford Trail was constructed along
the purchased rail line.
It is anticipated that the next leg of the C.P. Rail spur line between
Monaghan Road and Townsend Street will become available in
2016 which would provide an extension of the Crawford Trail into
the downtown core. The 2016 request of $250,000 is to purchase
these lands from C.P. Rail. If successful in acquiring these lands,
construction of the Crawford Trail extension could be budgeted for in
2017.
Project Description
1 2016 Request - CP Rail spur line acquisition, Monaghan Road to
Townsend Street - $250,000
2. 2017 Forecast - $407,500
3. 2018 Forecast - $600,000
Project Name & Description
Trail Development
Commitments Made
Council adopted the City’s Transportation Plan Update in the fall
of 2011 and in doing so recognized the need for an ongoing
investment in alternative forms of transportation to meet the
City’s Transportation Demand Management targets. Report
USTR11-006 identified an average annual contribution of
$1,000,000 would be required to support ongoing on and off-road
trail and bikeway development.
Between 2011 and 2013, the priority project was the
improvement of a critical section of the Trans-Canada Trail
across the CPR bridge over the Otonabee River. In 2014 and
and 2015, the priority trail was completion of the Trans Canada
Trail from Lansdowne Street East to the east City Limit
Effects on Future Operating Budgets
As the trail network expands annual operating budgets must be
increased to account for maintenance of a larger system.
- 444 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-129
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-1.06
Planning - Planning
Planning and Development Services
Project Description Trail Development
ExpendituresContractual Services 4,957.5 250.0 407.5 600.0 600.0 600.0 2,500.0
Total Direct Revenue
4,957.5Net Requirements 250.0 407.5 600.0 600.0 600.0 2,500.0
To Be Financed From:
ReservesFederal Gas Tax 4,707.5 407.5 600.0 600.0 600.0 2,500.0
4,707.5 407.5 600.0Total Reserves
600.0 600.0 2,500.0
250.0 250.0Capital Levy
- 445 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-1.07Planning and Development Services
CAP Form 1 (TCA)Questica#: 12770
Planning - Planning
Project Detail, Justification & Reference Map
The scope of the renewal project has changed since first planned as
the portion of Charlotte Street from Park Street to Aylmer Street is
now part of the Bethune Street Storm Sewer Project being led by
Utility Services. The portion from Aylmer Street to Water Street will
be coordinated with the Louis Street Urban Park and will include
streetscape improvements on the east side of George Street in front
of Market Hall.
Features of the Urban Park as detailed in Report PLPD14-012
include: a large oval hard surface for multi-purpose use in the
summer and an ice skating surface in the winter; multi-purpose
building with a stage, change room and public washrooms; a public
art display at the north end of the park; large tree plantings under
which there will be passive seating areas; water geysers; and, an
area for the Downtown Farmers Market. The 2017 request is to
complete the first phase of construction for the Urban Park which
will include the large oval surface for multi-use in the summer and
the ice skating surface in the winter.
2017-18 Urban Park Phases 1 and 2 - $3.2 million
2019 Charlotte Street - Aylmer Street to George Street - $2.4
million
2020 Charlotte Street (George to Water), and east side of George
Street - $1.4 million
Accessibility Considerations
Streetscape improvements and the Urban Park will adhere to the
City’s access guidelines and emerging provincial standards to
ensure full accessibility and safety.
Project Name & Description
Charlotte Street Renewal and Louis Street Urban Park
Commitments Made
The Master Plan defines a number of measures to promote
downtown Peterborough’s role as a diverse and vibrant
component of the City’s overall commercial structure. The
renewal of Charlotte Street and the creation of a downtown
urban park are key strategies of the approved Central Area
Master Plan. The Louis Street site was selected as the preferred
site for the creation of an urban park to complement the planned
reconstruction of Charlotte Street and to stimulate renewal in the
Downtown Core and the Charlotte Street West Business District.
Effects on Future Operating Budgets
- 446 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12770
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-1.07
Planning - Planning
Planning and Development Services
Project Description Charlotte Street Renewal and Louis Street Urban Park
ExpendituresContractual Services 8,600.0 1,600.0 2,000.0 1,200.0 2,400.0 1,400.0
Total Direct Revenue
8,600.0Net Requirements 1,600.0 2,000.0 1,200.0 2,400.0 1,400.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 8,500.0 1,500.0 2,000.0 1,200.0 2,400.0 1,400.0
8,500.0 1,500.0 2,000.0 1,200.0Total Debenture Financing
2,400.0 1,400.0
100.0 100.0Capital Levy
- 447 -
- 448 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services
Planning
Central Area CIP
Implementation 600.0 300.0 2,400.0 900.0 300.0 300.0 300.0 600.0 300.0 300.0 300.0 7-1.08
2,400.0 900.0 300.0 300.0 300.0 600.0 300.0 300.0 600.0 300.0 300.0Total
- 449 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 7-1.08Planning and Development Services
CAP Form 1 (Other)Questica#: 13812
Planning - Planning
Project Detail, Justification & Reference Map
The Façade Improvement, Municipal Incentive and Residential
Conversion and Intensification Grant Programs are the three CIP
Programs that require capital funding. Funding has been allocated
to the CIP programs since 2011 as follows:
Façade Improvement - 2011 - 2015 - $500,000
Municipal Incentive - 2013 - 2015 - $300,000
Residential Conversion and Intensification - 2015 - $100,000
2016 Request
Façade Improvement - $100,000
Municipal Incentive - $100,000
Residential Conversion and Intensification - $100,000
Project Name & Description
Central Area Community Improvement Plan (CIP)
Implementation
Commitments Made
The Official Plan directs that the City pursue a comprehensive
program of downtown enhancement. The Central Area Master
Plan affirms this public policy objective.
The Central Area Master Plan was completed in May 2009, as
reported to Council in Report PLPD09-026, dated May 11, 2009.
The plan identified 22 strategies to promote the ongoing health
and vitality of the Central Area.
One of the strategies of the Master Plan was to adopt a
Community Improvement Plan (CIP) for the Central Area. In
August 2011, the Central Area CIP was approved by Council
(By-law 11-115, Report PLPD11-062) establishing a suite of
financial incentives to assist property owners to rehabilitate and
redevelop downtown properties. The purpose of the CIP is to
ensure the long term economic, social and cultural vitality of the
Central Area providing financial incentives to assist in the
enhancement and revitalization of the downtown area.
Effects on Future Operating Budgets
- 450 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13812
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-1.08
Planning - Planning
Planning and Development Services
Project Description Central Area CIP Implementation
ExpendituresContractual Services 2,400.0 900.0 300.0 300.0 300.0 300.0 300.0
Total Direct Revenue
2,400.0Net Requirements 900.0 300.0 300.0 300.0 300.0 300.0
To Be Financed From:
ReservesCapital Levy Reserve 400.0 400.0
400.0 400.0Total Reserves
2,000.0 500.0 300.0 300.0 300.0Capital Levy
300.0 300.0
- 451 -
- 452 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services
Growth Areas
Lily Lake - Centralized
Stormwater Mgm't
Facilities 4,758.6 5,358.6 600.0 4,758.6 600.0 7-2.01
Jackson (Loggerhead
Marsh) – Centralized
Stormwater Facilities 1,000.0 2,000.0 500.0 500.0 360.0 180.0 7-2.02
7,358.6 500.0 5,758.6 600.0 500.0 5,118.6 600.0 180.0Total
- 453 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-2.01Planning and Development Services
CAP Form 1 (TCA)Questica#: 16-052
Planning - Growth Areas
Project Detail, Justification & Reference Map
The Background Study identified the following Development
Charges funding requirements for this specific Growth Area:
Stormwater Management Facilities - $5,358,600
It is expected that the first phases of subdivision development will
proceed in the Lily Lake Growth Area in 2016 and therefore the
2017 budget allocates $600,000 towards the centralized stormwater
management facilities necessary to support this development.
Project Name & Description
Lily Lake Growth Area - Centralized Stormwater Management
Facilities
Commitments Made
This budget allocation represents the anticipated Development
Charge contribution for the construction of centralized
stormwater management facilities to support growth. Enactment
of the 2012 Development Charges By-law is a City commitment
to fund the construction of these facilities to accommodate
growth.
Effects on Future Operating Budgets
- 454 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-052
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-2.01
Planning - Growth Areas
Planning and Development Services
Project Description Lily Lake - Centralized Stormwater Mgm't Facilities
ExpendituresContractual Services 5,358.6 600.0 725.0 4,033.6
Total Direct Revenue
5,358.6Net Requirements 600.0 725.0 4,033.6
To Be Financed From:
Development ChargesDCRF Lily Lake 5,358.6 600.0 725.0 4,033.6
5,358.6 600.0Total Development Charges 725.0 4,033.6
- 455 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-2.02Planning and Development Services
CAP Form 1 (TCA)Questica#: 15793
Planning - Growth Areas
Project Detail, Justification & Reference Map
The Background Study identified the following Development
Charges funding requirements for this specific Growth Area:
$2,000,000 Stormwater Management Facilities
Comprised of:
$ 720,000 Development Charge Contribution
$1,280,000 Developer contribution (Loggerhead Marsh Local
Services Agreement)
The next funding requirement is not needed until 2018.
Project Name & Description
Jackson Area (Loggerhead Marsh) – Centralized Stormwater
Facilities
Commitments Made
This budget allocation represents the anticipated Development
Charge contribution for the construction of centralized
stormwater management facilities to support growth. Enactment
of the 2012 Development Charges By-law is a City commitment
to fund the construction of these facilities to accommodate
growth in this Planning Area.
Effects on Future Operating Budgets
- 456 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15793
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-2.02
Planning - Growth Areas
Planning and Development Services
Project Description Jackson (Loggerhead Marsh) – Centralized
Stormwater Facilities
ExpendituresContractual Services 2,000.0 500.0 500.0 500.0 500.0
Total Direct Revenue
Direct RevenueRecoveries 1,280.0 320.0 320.0 320.0 320.0
1,280.0 320.0 320.0Total Direct Revenue 320.0 320.0
720.0Net Requirements 180.0 180.0 180.0 180.0
To Be Financed From:
Development ChargesDCRF Jackson Creek 720.0 180.0 180.0 180.0 180.0
720.0 180.0 180.0Total Development Charges 180.0 180.0
- 457 -
- 458 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services
Growth Areas
Carnegie West Growth
Area – Planning
Studies 100.0 75.0 25.0 25.0 7-2.03
100.0 75.0 25.0 25.0Total
- 459 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 7-2.03Planning and Development Services
CAP Form 1 (Other)Questica#: 12844
Planning - Growth Areas
Project Detail, Justification & Reference Map
As development proceeds in the Carnegie West Growth Area, it is
anticipated that there will be the need for technical studies to
support future growth and address issues related to new
development projects. These studies could relate to issues such as
environmental considerations, traffic impacts and/or servicing
constraints and could include City-led studies or peer reviews of
developer initiated studies.
The Background Study identified the following Development
Charges funding requirements for this specific Growth Area.
Studies $ 100,000
Project Name & Description
Carnegie West Growth Area – Planning Studies
Commitments Made
This budget allocation represents the anticipated Development
Charge contribution to the completion of future planning studies
to support growth. Enactment of the 2012 Development Charges
By-law is a City commitment to fund the construction of these
facilities to accommodate growth in this Planning Area.
Effects on Future Operating Budgets
- 460 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12844
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-2.03
Planning - Growth Areas
Planning and Development Services
Project Description Carnegie West Growth Area – Planning Studies
ExpendituresContractual Services 100.0 75.0 25.0
Total Direct Revenue
100.0Net Requirements 75.0 25.0
To Be Financed From:
Development ChargesDCRF Carnegie West 100.0 75.0 25.0
100.0 75.0 25.0Total Development Charges
- 461 -
- 462 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services
Industrial Parks
Trent Research and
Innovation Park 3,000.0 1,500.0 6,120.0 920.0 4,500.0 700.0 1,500.0 700.0 7-3.01
6,120.0 3,000.0 920.0 4,500.0 1,500.0 1,500.0 700.0 700.0Total
- 463 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-3.01Planning and Development Services
CAP Form 1 (TCA)Questica#: 10778
Planning - Industrial Parks
Project Detail, Justification & Reference Map
Trent University has reserved approximately 65 acres along the
north side of Pioneer Road for the establishment of a science-based
research park. Building upon the success of the DNA Cluster
initiative, the new Trent Research and Innovation Park is poised to
become a major focus of employment growth in the City of
Peterborough. This development is to Science and Technology
employment as Major Bennett Industrial Park is to Manufacturing
and Transportation employment. The development of the Trent
Research and Innovation Park will require ongoing municipal
investment to ensure that adequate municipal services are in place
to support future employment growth.
There are two distinct components to the project. An external
services program is required to bring municipal services to the site.
In 2015, D.M. Wills prepared a detailed cost estimate of $4.5 million
for this phase of the project. There are funding partners available to
support this phase.
The second component is an internal site servicing program to
ensure a supply of serviced building lots as demand warrants.
Investors will construct buildings on land secured by a long-term
ground lease. Internal site servicing costs will be recovered over
time through ground lease payments. An initial phase budget of
$1.5 million has been established for this purpose.
Project Name & Description
Trent Research and Innovation Park
Commitments Made
Effects on Future Operating Budgets
- 464 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 10778
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-3.01
Planning - Industrial Parks
Planning and Development Services
Project Description Trent Research and Innovation Park
ExpendituresContractual Services 6,120.0 920.0 4,500.0 700.0
Total Direct Revenue
Direct RevenueDeveloper Contributions 1 2,000.0 2,000.0
Developer Contributions 2 1,000.0 1,000.0
3,000.0 3,000.0Total Direct Revenue
3,120.0Net Requirements 920.0 1,500.0 700.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported 2,200.0 1,500.0 700.0
2,200.0 1,500.0 700.0Total Debenture Financing
ReservesIndustrial land Reserve 250.0 250.0
Provincial Surplus Reserve 120.0 120.0
Waste Water Reserve Fund 460.0 460.0
830.0 830.0Total Reserves
90.0 90.0Capital Levy
- 465 -
- 466 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services
Industrial Parks
Direct Foreign
Investment 100.0 300.0 100.0 100.0 100.0 100.0 100.0 100.0 7-3.02
300.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0Total
- 467 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 7-3.02Planning and Development Services
CAP Form 1 (Other)Questica#: 16-102
Planning - Industrial Parks
Project Detail, Justification & Reference Map
The City has made significant investments in serviced industrial
land, the Airport and the Trent Research and Technology Park.
Having established an inventory of economic development assets
this project is especially targeted at direct Chinese investment in
Peterborough. The funding request is over an above the core
funding to Peterborough Economic Development (PED) as it
represents a market that PED can not readily service due to
language barriers. The project involves the retention of experts in
Chinese-focused investment opportunities.
Project Name & Description
Direct Foreign Investment
Commitments Made
Effects on Future Operating Budgets
- 468 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-102
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-3.02
Planning - Industrial Parks
Planning and Development Services
Project Description Direct Foreign Investment
ExpendituresContractual Services 300.0 100.0 100.0 100.0
Total Direct Revenue
300.0Net Requirements 100.0 100.0 100.0
To Be Financed From:
300.0 100.0 100.0 100.0Capital Levy
- 469 -
- 470 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services
Housing
Housing - Capital
Repairs 5,050.0 67.5 57.5 5,725.0 300.0 125.0 125.0 125.0 2,323.0 57.5 57.5 57.5 7-4.01
Building Condition
Assessments (BCA) 825.0 1,050.0 225.0 379.5 7-4.02
6,775.0 67.5 525.0 125.0 57.5 57.5 5,875.0 125.0 125.0 2,702.5 57.5 57.5Total
- 471 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-4.01Planning and Development Services
CAP Form 1 (TCA)Questica#: 13880
Planning - Housing
Project Detail, Justification & Reference Map
The $125,000/year is a "placeholder" that deals with emergency
repairs only until a strategic asset management plan can be
considered by Council. This capital reserve will accumulate, with
City and County contributions based on the weighted assessment
sharing ratios, as long as no emergency repairs are required to be
funded within the year.
Past government initiatives, such as the 2008 Social Housing
Capital Repair Fund provided the City with $0.85 million, and the
2009/2010 Social Housing Renovation and Retrofit Program
(SHRRP) provided the City with $5.4 million, to help fund
immediately needed repairs. These programs took the pressure off
in the short term but have now ended and there are no signs of any
new programs to replace them. The Investment in Affordable
Housing Program (IAH) and the Extension Program (IAH-E) do not
allow any money to be directed to social housing projects.
Project Name & Description
Housing - Capital Repairs
Commitments Made
Effects on Future Operating Budgets
This investment in upgrading and maintaining the existing aging
portfolio will help provide safe reliable housing, reduce operating
costs, reduce waiting lists, and enable the City to maintain the
portfolio to meet the Provinces required service level standard.
- 472 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 13880
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-4.01
Planning - Housing
Planning and Development Services
Project Description Housing - Capital Repairs
ExpendituresContractual Services 5,725.0 300.0 125.0 125.0 125.0 150.0 150.0 875.0 3,875.0
Total Direct Revenue
Direct RevenueOther Mun-grants & fees 3,090.6 161.1 67.5 67.5 67.5 81.0 81.0 472.5 2,092.5
3,090.6 161.1 67.5 67.5 67.5Total Direct Revenue
81.0 81.0 472.5 2,092.5
2,634.4Net Requirements 138.9 57.5 57.5 57.5 69.0 69.0 402.5 1,782.5
To Be Financed From:
ReservesSocial Housing Reserve 46.3 46.3
46.3 46.3Total Reserves
2,588.1 92.6 57.5 57.5 57.5Capital Levy
69.0 69.0 402.5 1,782.5
- 473 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-4.02Planning and Development Services
CAP Form 1 (TCA)Questica#: 14881
Planning - Housing
Project Detail, Justification & Reference Map
Future portfolio wide Building Condition Assessments (BCA's) will:
- Update existing assessments of the social housing portfolio in the
City and County of Peterborough
- Identify and target capital repair needs for another 25 to 30 year
period
- Provide the foundation for a strategic assets management plan for
both the City and the housing providers through the introduction of
an interactive Database.
A BCA should be undertaken every three to five years by qualified
professionals. Strategic asset management depends on current
information and responsive information management for reporting
and monitoring.
BCA's in conjunction with the City's asset management strategy, will
significantly improve monitoring of social housing providers' capital
reserves, as well as identify capital repair needs and provides
capacity to pay.
Project Name & Description
Building Condition Assessments (BCA)
Commitments Made
None
Effects on Future Operating Budgets
Asset management in the social housing portfolio can be a key
driver of operating costs - strategic asset management reduces
budget pressure that arises when maintenance is deferred or
overlooked.
The Housing Division formulates strategies about required
repairs based on expert opinion, prioritized needs, and where
necessary, stages funding to ensure capital needs are
addressed.
Up-to-date BCA's are necessary for proactive property
management decisions, as well as bulk tenders, that when
managed by City staff have historically provided significant
savings in operating costs and are an excellent teaching
opportunity.
- 474 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14881
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-4.02
Planning - Housing
Planning and Development Services
Project Description Building Condition Assessments (BCA)
ExpendituresContractual Services 1,050.0 225.0 125.0 130.0 570.0
Total Direct Revenue
Direct RevenueOther Mun-grants & fees 505.9 60.4 67.5 70.2 307.8
Recoveries 112.5 112.5
618.4 172.9Total Direct Revenue 67.5 70.2 307.8
431.6Net Requirements 52.1 57.5 59.8 262.2
To Be Financed From:
ReservesSocial Housing Reserve 431.6 52.1 57.5 59.8 262.2
431.6 52.1Total Reserves 57.5 59.8 262.2
- 475 -
- 476 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services
Housing
Incentives For
Affordable Housing 7,143.0 90.0 184.0 200.0 625.0 11,986.0 1,643.0 1,099.0 1,033.0 1,068.0 4,890.0 915.0 815.0 815.0 7-4.03
11,986.0 184.0 1,643.0 1,099.0 915.0 200.0 7,143.0 90.0 625.0 1,033.0 1,068.0 4,890.0 815.0 815.0Total
- 477 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 7-4.03Planning and Development Services
CAP Form 1 (Other)Questica#: 15882
Planning - Housing
Project Detail, Justification & Reference Map
This capital project continues the Peterborough tradition of
stimulating the production of affordable housing through a program
of financial incentives.
The order of magnitude of annual cost of the investment in
affordable housing is $1.1 million. Of this total it is estimated that the
contribution from Development Charges will account for $90,000.
Other funding sources include an annual draw of $150,000 from the
Municipal Partnership Fund from the Housing Division's operating
budget, approximately $700,000 through tax relief and development
charge exemption programs, and $100,000 from municipally
sponsored capital grants.
On April 7, 2014, City Council approved Report PLHD14-004
outlining specific financial incentives for the Mount Community
Centre. The Council approved program includes a $400,000 capital
contribution to be paid over two years (2015 and 2016). Accordingly,
the capital project identifies $200,000 as a Capital Levy contribution
in each of 2015 and 2016.
Project Name & Description
Incentives for Affordable Housing
Commitments Made
In September of 2011, Council adopted the Affordable Housing
Community Improvement Plan (Report PLHD11-062). This
initiative provided the City with the authority to grant financial
incentives in support of Affordable Housing according to
guidelines developed for a number of qualified programs.
In November of 2013 Council adopted the 10-year Housing and
Homelessness Plan and the Action Plan 2014-2018
(PLHD13-004), including a target to achieve 500 new affordable
housing units over the life of the plan.
Effects on Future Operating Budgets
- 478 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15882
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-4.03
Planning - Housing
Planning and Development Services
Project Description Incentives For Affordable Housing
ExpendituresContractual Services 11,986.0 1,643.0 1,099.0 1,033.0 1,068.0 1,103.0 1,138.0 4,902.0
Total Direct Revenue
Direct RevenueRecoveries 3,056.0 148.0 184.0 218.0 253.0 288.0 323.0 1,642.0
Miscellaneous 295.0 295.0
3,351.0 443.0 184.0 218.0 253.0Total Direct Revenue
288.0 323.0 1,642.0
8,635.0Net Requirements 1,200.0 915.0 815.0 815.0 815.0 815.0 3,260.0
To Be Financed From:
Development ChargesDCRF Affordable Housing 900.0 90.0 90.0 90.0 90.0 90.0 90.0 360.0
900.0 90.0 90.0 90.0 90.0Total Development Charges
90.0 90.0 360.0
ReservesAffordable Housing Partnership 1,500.0 150.0 150.0 150.0 150.0 150.0 150.0 600.0
Revenue from Other Reserve 5,035.0 760.0 475.0 475.0 475.0 475.0 475.0 1,900.0
6,535.0 910.0 625.0 625.0 625.0Total Reserves
625.0 625.0 2,500.0
1,200.0 200.0 200.0 100.0 100.0Capital Levy
100.0 100.0 400.0
- 479 -
- 480 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services
Airport
Airport Industrial Park -
East of Airport Road 500.0 2,050.0 4,850.0 2,300.0 2,550.0 2,050.0 7-5.01
Commercial and
General Aviation Lot
Preperation 1,575.0 150.0 2,636.8 461.8 150.0 225.0 225.0 1,575.0 150.0 225.0 225.0 7-5.02
Generator for Field
Electrical Centre 75.0 75.0 75.0 75.0 7-5.03
7,561.8 500.0 2,761.8 2,775.0 2,275.0 225.0 1,575.0 2,050.0 225.0 225.0 1,575.0 225.0 225.0Total
- 481 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-5.01Planning and Development Services
CAP Form 1 (TCA)Questica#: 14820
Airport - Airport
Project Detail, Justification & Reference Map
This project was envisioned as a two-year construction program.
Detailed design work has been completed more accurately
projecting the quantities of fill required, adjusting the cost estimate
to $4.9 million over two years. A portion of Airport Road leading to
the expansion area is expected to be conveyed to the City from the
County becoming an internal airport road. This project will include
street lighting for the internal road for an enhanced entrance to the
businesses.
The clearing and grubbing of approximately 20 acres of property
and the placement of substantial engineered fill to create industrial
lots is to be completed Year 1. Year 2 will involve the construction
of a new public apron and the extension of municipal services to the
new lots.
Project Name & Description
Airport Industrial Park - East of Airport Road
Commitments Made
It has been the long established practice of the City to prepare
building sites at the airport at public cost in recognition that
building sites are not sold but are subject to a long-term ground
lease.
Effects on Future Operating Budgets
In response to market demand and opportunity there is a
growing need to make ready the next phase of industrial lot
expansion. The priority for this expansion will be to
accommodate large floor plate users that can not be easily
placed within the existing industrial area without further hangar
consolidation.
New development at the airport will generate new land lease and
servicing revenues. The industrial expansion will also require an
adjustment to the Operations contract to account for new areas
for winter control and property maintenance.
As authorized by Council on April 28, 2014, an application was
filed with the Eastern Ontario Development Fund for assistance
on the construction costs. The City was awarded a total of $1.0
million over a two year program.
- 482 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14820
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-5.01
Airport - Airport
Planning and Development Services
Project Description Airport Industrial Park - East of Airport Road
ExpendituresContractual Services 4,850.0 2,300.0 2,550.0
Total Direct Revenue
Direct RevenueRevenue-Ontario Grant 1,000.0 500.0 500.0
1,000.0 500.0 500.0Total Direct Revenue
3,850.0Net Requirements 1,800.0 2,050.0
To Be Financed From:
DebenturesDeb Rev-Tax Supported
Total Debenture Financing
ReservesReserves & Reserve Funds 1,550.0 1,550.0
Contribution from related project 250.0 250.0
Federal Gas Tax 2,050.0 2,050.0
3,850.0 1,800.0 2,050.0Total Reserves
- 483 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-5.02Planning and Development Services
CAP Form 1 (TCA)Questica#: 14829
Airport - Airport
Project Detail, Justification & Reference Map
The Airport Expansion Project prepared approximately 40 serviced
acres of land for industrial and commercial expansion and a further
ten acres for general aviation hangars. Parcels of land will then be
leased according to user requirements as has been the
long-standing Airport practice.
At the time of building construction, there are specific requirements
for new tenant building lots that are the responsibility of the Airport
and that could not have been reasonably anticipated as a
component of the Airport Expansion Project. Such items include:
isolated soil remediation costs under building pads, minor water and
sewer extensions, hydro transformers, drainage adjustments or
other property details.
This capital project provides a funding source to cover Airport
responsibilities associated with tenant specific requirements.
Project Name & Description
Commercial and General Aviation Lot Preparation
Commitments Made
Effects on Future Operating Budgets
- 484 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 14829
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-5.02
Airport - Airport
Planning and Development Services
Project Description Commercial and General Aviation Lot Preperation
ExpendituresContractual Services 2,636.8 461.8 150.0 225.0 225.0 225.0 225.0 1,125.0
Total Direct Revenue
2,636.8Net Requirements 461.8 150.0 225.0 225.0 225.0 225.0 1,125.0
To Be Financed From:
ReservesIndustrial land Reserve 225.0 225.0
Contribution from related project 11.8 11.8
236.8 236.8Total Reserves
2,400.0 225.0 150.0 225.0 225.0Capital Levy
225.0 225.0 1,125.0
- 485 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-5.03Planning and Development Services
CAP Form 1 (TCA)Questica#: 16-025
Airport - Airport
Project Detail, Justification & Reference Map
All airfield lighting regulators and associated control equipment is
located in the Field Electrical Centre. In the event of a power
outage at dark, the runway is closed until power is restored. Power
outages are unpredictable and flights could be on route to the airport
to find it closed requiring aircraft to divert to another airport.
If there was a major disaster or emergency in the area, keeping the
airport operational could be critical for outside assistance and
supplies to access the community. The airport supports flights such
as medical transfers, Ministries, Military, Ontario Hydro, local
businesses and many other uses. Backup power for runway lighting
would also be used for aircraft arriving and departing using
instrument flight rules.
This 2016 project will supply and install a generator to the Field
Electrical Centre keeping all critical lighting operational during power
outages.
Project Name & Description
Generator for Field Electrical Centre
Commitments Made
Effects on Future Operating Budgets
- 486 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-025
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-5.03
Airport - Airport
Planning and Development Services
Project Description Generator for Field Electrical Centre
ExpendituresContractual Services 75.0 75.0
Total Direct Revenue
75.0Net Requirements 75.0
To Be Financed From:
75.0 75.0Capital Levy
- 487 -
- 488 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services
Airport
Airport Marketing
100.0 531.2 431.2 100.0 100.0 7-5.04
Economic Impact
Study 15.0 15.0 15.0 15.0 7-5.05
Federal Zoning
Process 400.0 200.0 200.0 200.0 7-5.06
946.2 631.2 115.0 115.0 115.0 200.0 200.0Total
- 489 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 7-5.04Planning and Development Services
CAP Form 1 (Other)Questica#: 12853
Airport - Airport
Project Detail, Justification & Reference Map
The Airport Expansion project represents the largest tax supported
construction project incurred at one time in the City’s history. It also
represents the single largest investment in economic development
by the City.
The Airport Marketing Project earmarks a dedicated funding stream
over and above other regional marketing activities, to maximize the
City’s return on investment. In year four of the Marketing Project,
funds were provided to PED for aviation marketing professionals.
These professionals are targeting potential customers and working
with existing tenants to find synergies between existing and potential
customers. Specific tradeshows have been selected on the basis of
the attendees and the targeted customers. Proposals for new
commercial tenant buildings are under review at this time.
City staff and Airport staff continue to grow the General Aviation
Area and only a few lots remain.
In 2016, staff will continue to work with the Airport Manager, PED
and other aviation marketing professionals to attract new customers
and assist existing tenants with expansion requirements.
Project Name & Description
Airport Marketing
Commitments Made
Effects on Future Operating Budgets
- 490 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12853
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-5.04
Airport - Airport
Planning and Development Services
Project Description Airport Marketing
ExpendituresContractual Services 531.2 431.2 100.0
Total Direct Revenue
531.2Net Requirements 431.2 100.0
To Be Financed From:
ReservesCapital Levy Reserve 200.0 200.0
Contribution from related project 31.2 31.2
231.2 231.2Total Reserves
300.0 200.0 100.0Capital Levy
- 491 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 7-5.05Planning and Development Services
CAP Form 1 (Other)Questica#: 16-023
Airport - Airport
Project Detail, Justification & Reference Map
In 2009, an Airport Economic Impact Study was completed as part
of the Business Case for Infrastructure Development. There has
been major growth at the Airport since 2009 to include Flying
Colours expansion, the addition of Seneca College, Loomex Group
new facility and numerous private hangars.
The Airport supports a thriving aerospace technology sector which
exports throughout the world. Peterborough benefits through
greater employment, investment, purchases of goods and services,
through the additional visitors the Airport brings to the region.
This 2016 project will quantify the Airport economic impact for the
region. This information is important to assist with business
decisions around Airport investments and marketing efforts for
attracting potential clients to the Airport.
Project Name & Description
Economic Impact Study
Commitments Made
Effects on Future Operating Budgets
- 492 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-023
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-5.05
Airport - Airport
Planning and Development Services
Project Description Economic Impact Study
ExpendituresContractual Services 15.0 15.0
Total Direct Revenue
15.0Net Requirements 15.0
To Be Financed From:
15.0 15.0Capital Levy
- 493 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 7-5.06Planning and Development Services
CAP Form 1 (Other)Questica#: 12851
Airport - Airport
Project Detail, Justification & Reference Map
The Peterborough Airport Zoning Regulations are Federal zoning
controls developed to protect the area surrounding the Airport from
obstacles and specific land uses that could conflict with aviation
safety. When Federal regulations are compromised Airport
certification could be at risk. Federal zoning supersedes all local
zoning by-laws and controls activities on private properties.
Zoning regulations are in place for the pre-expanded Airport.
Amended Zoning is required to protect the extended runway.
This project will take multiple years to complete and is conducted
under the direction of Transport Canada. It is also a public process
and concludes with the Federal zoning regulations being applied to
the legal description of all affected properties. The Federal zoning
obligates land owners within the affected area to respect the
obstacle limitation surface and not introduce land uses which may
be deemed to compromise the safe operation of the Airport thereby
relieving the Airport of the cost to protect air safety on lands which
are not owned by the Airport.
The cost of the project will be better clarified in consultation with
Transport Canada and aviation professionals. It is anticipated in
order to expedite the process that fees will be required by Transport
Canada and to engage the services of an aviation consultant.
Project Name & Description
Federal Zoning Process
Commitments Made
Effects on Future Operating Budgets
The 2013 Amended Federal Zoning capital budget of $200,000
was transferred to the Seneca College Airside Improvements
Capital Project budget, pursuant to Council Approval of Report
PLPD13-037. The request to replenish this fund will be deferred
to the 2017 Capital Budget.
- 494 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 12851
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-5.06
Airport - Airport
Planning and Development Services
Project Description Federal Zoning Process
ExpendituresContractual Services 400.0 200.0 200.0
Total Direct Revenue
400.0Net Requirements 200.0 200.0
To Be Financed From:
400.0 200.0 200.0Capital Levy
- 495 -
- 496 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services
Geomatics/Mapping
Vertical / Horizontal
Control Monuments 635.0 685.0 50.0 635.0 50.0 7-6.01
685.0 635.0 50.0 635.0 50.0Total
- 497 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 7-6.01Planning and Development Services
CAP Form 1 (TCA)Questica#: 16-002
Planning - Geomatics/Mapping
Project Detail, Justification & Reference Map
Vertical Benchmarks
Vertical Control Benchmarks are used in all Engineering surveys.
The vertical elevation on the benchmark establishes the elevations
for the engineering design.
No funds are being requested for 2016.
Horizontal Control Monuments
Horizontal Control Monuments tie all surveys into the City’s GIS. As
the City continues to expand with new development, it is necessary
to install new Horizontal Control Monuments into these new areas.
In addition, construction activities often destroy existing Horizontal
Control Monuments and these need to be replaced.
No funds are being requested for 2016.
Project Name & Description
Vertical / Horizontal Control Monuments
Commitments Made
None
Effects on Future Operating Budgets
No effect on future operating budgets.
- 498 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-002
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-6.01
Planning - Geomatics/Mapping
Planning and Development Services
Project Description Vertical / Horizontal Control Monuments
ExpendituresContractual Services 685.0 50.0 50.0 160.0 425.0
Total Direct Revenue
685.0Net Requirements 50.0 50.0 160.0 425.0
To Be Financed From:
ReservesControl Monuments Reserve 120.0 10.0 10.0 30.0 70.0
120.0 10.0Total Reserves 10.0 30.0 70.0
565.0 40.0Capital Levy 40.0 130.0 355.0
- 499 -
- 500 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Planning and Development Services
Geomatics/Mapping
Corporate GIS
Development Tool 555.0 10.0 730.0 105.0 10.0 10.0 50.0 555.0 10.0 10.0 50.0 7-6.02
730.0 105.0 10.0 10.0 10.0 555.0 10.0 50.0 555.0 10.0 50.0Total
- 501 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 7-6.02Planning and Development Services
CAP Form 1 (Other)Questica#: 15900
Planning - Geomatics/Mapping
Project Detail, Justification & Reference Map
Consulting Services - At various stages throughout the ongoing
development of the corporate GIS database, Geomatics/Mapping
requires consulting services expertise above the required
capabilities of existing staff.
The funding request for this project is $10,000.
GIS Technologist (twelve month contract) - For 18 years there has
been an FTE in Geomatics/Mapping whose salary costs have been
covered by a corporate account due a workplace accommodation.
Over the 18 years this position has fulfilled core responsibilities of
the Geomatics team. It is anticipated that the workplace
accommodation in Geomatics will come to an end in the near future.
The 12 month contract position is required to transition this FTE in
Geomatics/Mapping from a corporate budget line to the base
operating budget of the Geomatics/Mapping Division. The funding
request for this contract is $73,000.
Orthophotography is the creation of digital air photos that are
compatible with the City’s GIS. Orthophotography is an invaluable
tool that many departments rely on to visualize what actually exists
on the ground. Geomatics/Mapping relies on Orthophotography to
keep the topographic map data such as sidewalk and buildings up
to-date. It is estimated that new Orthophotography should be
completed on a three-year cycle. No funds are being requested for
2016.
Project Name & Description
Corporate GIS Development Tools
Commitments Made
Effects on Future Operating Budgets
- 502 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 15900
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 7-6.02
Planning - Geomatics/Mapping
Planning and Development Services
Project Description Corporate GIS Development Tool
ExpendituresContractual Services 730.0 105.0 10.0 10.0 50.0 10.0 10.0 135.0 400.0
Total Direct Revenue
730.0Net Requirements 105.0 10.0 10.0 50.0 10.0 10.0 135.0 400.0
To Be Financed From:
ReservesReserves & Reserve Funds 25.0 25.0
25.0 25.0Total Reserves
705.0 80.0 10.0 10.0 50.0Capital Levy
10.0 10.0 135.0 400.0
- 503 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Police Services Summary
510.8 510.8 510.8 510.8 Peterborough Police
Service8-1
510.8 510.8 510.8 510.8 Total
- 504 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Police Services Summary
75.0 150.0 75.0 75.0 75.0 Peterborough Police
Service8-1
150.0 75.0 75.0 75.0 75.0Total
- 505 -
- 506 -
City of PeterboroughTangible Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Police Services
Peterborough Police Service
Various Police Capital
510.8 510.8 510.8 510.8 8-1.01
510.8 510.8 510.8 510.8 Total
- 507 -
2016 - 2025 Capital Budget Justification
Tangible Capital Assets
Department:
Division:
Budget Reference #: 8-1.01Police Services
CAP Form 1 (TCA)Questica#: 16-135
Police Board - Peterborough Police Service
Project Detail, Justification & Reference Map
7 Police Cruisers - $256,500
Dell Computers Third year lease - $17,200
3 CAD Server Leases - $5,200
Backup and Recovery - $26,500
13 In Car Computers - $58,500
Officer Protection Kit upgrade - $1,500
Enterprise Storage Network - $38,000
4 Printer and Faxes - $1,200
Data Recovery Kiosk - $10,000
6 IP Camera Replacement – Year 2 of 5 - $12,400
IT Security Recommendations - $40,000
Remote Video System - $850
Desktops and Laptops replacements - $15,000
Video Analyst Hardware - $3,000
Upgrade CAD mapping/CM - $440
Upgrade CAD mapping - $3,000
8 Backup Power Protection (UPS) - $3,000
Servers - $8,500
Software Licenses - $10,000
Total - $510,790
Project Name & Description
Various Police Capital Projects
Commitments Made
Effects on Future Operating Budgets
- 508 -
Tangible Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-135
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 8-1.01
Police Board - Peterborough Police Service
Police Services
Project Description Various Police Capital
ExpendituresContractual Services 510.8 510.8
Total Direct Revenue
510.8Net Requirements 510.8
To Be Financed From:
510.8 510.8Capital Levy
- 509 -
- 510 -
City of PeterboroughOther Capital Budget Summary
2016-2025 & Subsequent Years
($000)
2016 2017 2018 2019 & After
Net TotalNet TotalNet TotalOtherDebChgLevyCostCosts
DevCapApproved
Pre-2016
Total
Rev
Net Project
TotalRefProject Description
Police Services
Peterborough Police Service
Police Services
Business Plan 75.0 150.0 75.0 75.0 75.0 8-1.02
150.0 75.0 75.0 75.0 75.0Total
- 511 -
2016 - 2025 Capital Budget Justification
Other Capital Assets
Department:
Division:
Budget Reference #: 8-1.02Police Services
CAP Form 1 (Other)Questica#: 16-136
Police Board - Peterborough Police Service
Project Detail, Justification & Reference Map
The Business Plan is mandated by Section 30 of the Adequacy and
Effectiveness Regulation (O.Reg. 3/99) of the Police Services Act.
The Board must prepare a new Business Plan every three (3) years.
The business plan assists the Chief of Police as well as the Board in
Identifying levels of satisfaction, areas of concern and the future
expectations of the public in the Peterborough community. The
process is fundamental in thinking about the staffing, resources, and
organizational arrangements needed to meet present and future
demands of the Police Service.
The funds in 2018 will be utilized to fund the consultation,
preparation and printing of the plan for 2019-2021.
Project Name & Description
Police Services Business Plan
Commitments Made
A Police Board’s mandate is legislated by the Police Services Act
and can be summarized as being responsible for the provision of
adequate and effective police services in Municipalities. The
Business Plan for 2016 to 2018 is ongoing.
Effects on Future Operating Budgets
The Police Services Board operating budget includes an annual
contribution of $20,000 to the Business Plan Reserve to fund a
Business Plan every three years.
- 512 -
Other Capital Assets
Ten Year Capital Budget Estimates2016-2025 & Subsequent Years
($000)
Questica #: 16-136
201820172016
Approved
Pre-2016Project
Total 2019 2020
REQUESTED 2026 to 2040
2021 to 2025
Department
Division
Project # 8-1.02
Police Board - Peterborough Police Service
Police Services
Project Description Police Services Business Plan
ExpendituresContractual Services 150.0 75.0 75.0
Total Direct Revenue
150.0Net Requirements 75.0 75.0
To Be Financed From:
Development ChargesDCRF Police 75.0 37.5 37.5
75.0 37.5Total Development Charges 37.5
ReservesBusiness Plan Reserve 75.0 37.5 37.5
75.0 37.5Total Reserves 37.5
- 513 -