Staff Report #8
June 28, 2023
To All Commissioners
Re: Financial Update – Capital Budget Programs – May 31, 2023
Recommendation
That the report be NOTED and FILED.
Background
Summarized in the table below is the 2023 Capital Program Summary for the five-month period ending May 31, 2023.
Summary of 2023 Capital Budget Program Activity Five Months Ending May 31, 2023
| Description | Actual | Budget | Amount Under (Over Budget) | |
| Program | ||||
| Bus replacement | $ 295,361 | $ 12,848,300 | $ 12,552,939 | |
| Facility upgrades | 171,332 | 751,600 | 580,268 | |
| Fare processing equipment | – | 2,495,000 | 2,495,000 | |
| Information systems & hardware | 143,267 | 1,054,000 | 911,533 | |
| Shop & garage equipment | 82,220 | 200,000 | 117,780 | |
| Service fleet replacement | – | 130,000 | 130,000 | |
| Stop upgrades | – | 941,100 | 941,100 | |
| Bus stop amenities | – | 578,700 | 578,700 | |
| Fleet radio replacement | – | 625,000 | 625,000 | |
| Smart card program | – | 450,000 | 450,000 | |
| Highbury facility rebuild | – | 2,500,000 | 2,500,000 | |
| Total | $ 692,180 | $ 22,574,500 | $ 21,882,320 | |
| Funding | ||||
| Provincial Gas Tax | $ – | $ 7,773,300 | $ 7,773,300 | |
| Capital Program Reserve | 225,487 | 2,325,900 | 2,100,413 | |
| City of London | 466,693 | 2,815,400 | 2,348,707 | |
| City – Federal Gas Tax | – | 7,403,000 | 7,403,000 | |
| ICIP – Provincial | – | 1,025,400 | 1,025,400 | |
| ICIP – Federal | – | 1,231,500 | 1,231,500 | |
| Total | $ 692,180 | $ 22,574,500 | $ 22,882,320 | |
The following programs are underway through the first five months of the year, with narrative focusing on the year-to-date progress.
Bus replacement – Some of the peripheral equipment (cameras, AVL) has started to arrive in anticipation of the receipt of replacement buses.
Facility upgrades – Projects underway include hoist repairs, lighting security cameras & drainage work.
Information systems & hardware – Expenditures incurred to date for the purchase of workstations and networking equipment.
Shop and garage equipment – Expenditures incurred to date relate to the ongoing monthly purchase of shop tools and equipment.
Administration will continue to monitor actual to budget performance and report to the Commission on a monthly basis.
Recommended by:
Mike Gregor, Director of Finance
Concurred in by:
Kelly S. Paleczny, General Manager