Treasurer's Statement
Document 2
Development Charge Reserve Fund Activity
for the period ended December 31, 2006
         
  Opening Development         Contributions/ Net Repayment    Account     Unapplied   Closing  
  Balances as at Charge   Development Interest Refunds-Prior Previous to SNDC  for Transfers Balances as at     Project Balances as at  
Development Charge January 1, Revenues/ FIR 60 Charge Earnings/ Year's Year's Storm Water to/(from) December 31,     Funding December 31,  
Category Description 2006 Adjustments   Transfers (Expense) Collections Adjustments Pond Costs Projects 2006 1     Requirements   2006  
                               
                           
Roads and Structures 85,596,829 41,264,285     3,043,900       22,562,662 107,342,352     (106,680,921)   661,431  
                           
                           
Sanitary Sewers 5,412,563 7,187,579     (63,300)       9,248,351 3,288,491     (14,420,748)   (11,132,257)  
                           
                           
Water 26,551,638 3,327,845     686,700       3,824,368 26,741,815     (28,590,291)   (1,848,476)  
                           
                           
Storm Water Drainage 3,205,095 (7,965)     55,600       1,656,000 1,596,730     (408,000)   1,188,730  
                           
                           
Storm Water Management 9,681,307 4,332,565     351,900       2,252,203 12,113,569     (2,941,200) 3 9,172,369  
                           
                           
Police 1,608,525 828,454     66,700       12,000 2,491,679     (4,695,000)   (2,203,321)  
                           
                           
Emergency Service (Fire) 4,632,569 659,344     159,100       515,269 4,935,744     (534,100)   4,401,644  
                           
                           
Studies 446,972 1,066,787     2,900       1,686,777 (170,118)     (4,872,000)   (5,042,118)  
                           
                           
Public Transit Program 48,085,227 16,487,287     1,925,500       4,862,497 61,635,517     (115,672,787)   (54,037,270) 2
                           
                           
Transit Vehicles & Buildings                                
                           
                           
Parks & Recreation Facilities  47,622,912 12,655,183     1,765,400       1,111,879 60,931,616     (25,101,533)   35,830,083  
                           
                           
Parks                 0 0         0  
                           
                           
Libraries 7,087,842 1,540,671     270,200       478,000 8,420,713     (1,215,000)   7,205,713  
                           
                           
Child Care 2,227,719 240,823     81,400       45,000 2,504,942     (1,651,000)   853,942  
                           
                           
Emergency Medical Services 140,259 123,683     4,900       128,000 140,842     (254,000)   (113,158)  
                           
                           
Vehicles & Works Yards 8,376,040 2,784,039     300,700       2,307,256 9,153,523     (8,174,513)   979,010  
                           
                           
Total 250,675,497 92,490,580 0 0 8,651,600 0 0 0 50,690,262 301,127,415 0 0 (315,211,093)   (14,083,678)  
                             
1 The Audited Financial Statements show a development charge balance of $305.4 million, which includes: $4.2 million in deferrals and $63,000 in the
Health Reserve Fund.
2  Reflects  LRT commitment which was reversed in 2007.        
3  The unapplied project funding does not include $35.5 million in front ending agreements.