CITY OF PRINCE GEORGE CITY OF PRINCE GEORGE <strong>2012</strong> ANNUAL MUNICIPAL REPORT SCHEDULE 9 SUMMARY OF EXPENSES BY OBJECT for the years ended December 31 (in thousands <strong>of</strong> dollars) <strong>2012</strong> 2011 GENERAL OPERATING FUND Labour & Benefits $ 48,462 $ 48,057 Materials & Supplies 3,354 2,903 <strong>City</strong> Fleet Expense 1,594 1,505 Contracted Services 12,322 12,875 Electricity & Natural Gas 2,441 2,447 RCMP Contract 15,814 16,783 Pr<strong>of</strong>essional Services & Insurance 2,159 2,356 Grants 6,199 6,261 Miscellaneous 4,252 4,467 Debt Interest and Fiscal Services 5,610 5,533 $ 102,207 $ 103,187 DISTRICT ENERGY OPERATING FUND Labour & Benefits $ 12 $ - Materials & Supplies 38 - Contracted Services 4 - Electricity & Natural Gas 38 - Pr<strong>of</strong>essional Services & Insurance 11 - $ 103 $ - WATER OPERATING FUND Labour & Benefits $ 2,241 $ 2,275 Materials & Supplies 616 736 <strong>City</strong> Fleet Expense 382 427 Contracted Services 229 273 Electricity & Natural Gas 718 741 Pr<strong>of</strong>essional Services & Insurance 22 36 Miscellaneous 94 120 Debt Interest and Fiscal Services 1,128 1,169 $ 5,430 $ 5,777 SEWER OPERATING FUND Labour & Benefits $ 2,404 $ 2,361 Materials & Supplies 325 387 <strong>City</strong> Fleet Expense 429 458 Contracted Services 414 546 Electricity & Natural Gas 350 341 Pr<strong>of</strong>essional Services & Insurance 347 193 Miscellaneous 129 118 Debt Interest and Fiscal Services 483 565 $ 4,881 $ 4,969 SCHEDULE 9 SUMMARY OF EXPENSES BY OBJECT (con’t) for the years ended December 31 (in thousands <strong>of</strong> dollars) <strong>2012</strong> 2011 AMORTIZATION General $ 11,616 $ 11,425 District Energy 255 - Water 1,708 1,710 Sewer 1,338 1,328 14,917 14,463 Other Controlled Entities 503 463 $ 15,420 $ 14,926 OTHER CONTROLLED ENTITIES <strong>Prince</strong> <strong>George</strong> Public Library $ 3,819 $ 3,820 Intiatives <strong>Prince</strong> <strong>George</strong> Development Corporation 1,871 1,479 Tourism <strong>Prince</strong> <strong>George</strong> Society 1,121 1,048 $ 6,811 $ 6,347 CONSOLIDATED ADJUSTMENTS <strong>Prince</strong> <strong>George</strong> Public Library $ (4,194) $ (4,144) Intiatives <strong>Prince</strong> <strong>George</strong> Development Corporation (1,063) (1,060) Tourism <strong>Prince</strong> <strong>George</strong> Society (327) (327) $ (5,584) $ (5,531) $ 129,268 $ 129,675 CONSOLIDATED TOTAL Labour & Benefits $ 53,119 $ 52,693 Materials & Supplies 4,333 4,026 <strong>City</strong> Fleet Expense 2,405 2,390 Contracted Services 12,969 13,694 Electricity & Natural Gas 3,547 3,529 RCMP Contract 15,814 16,783 Pr<strong>of</strong>essional Services & Insurance 2,539 2,585 Grants 1,137 1,252 Miscellaneous 4,475 4,705 Debt Interest and Fiscal Services 7,221 7,267 Amortization 15,420 14,926 <strong>Prince</strong> <strong>George</strong> Public Library 3,297 3,298 Intiatives <strong>Prince</strong> <strong>George</strong> Development Corporation 1,871 1,479 Tourism <strong>Prince</strong> <strong>George</strong> Society 1,121 1,048 $ 129,268 $ 129,675 64 DRAFT www.princegeorge.ca
CITY OF PRINCE GEORGE <strong>2012</strong> ANNUAL MUNICIPAL REPORT CITY OF PRINCE GEORGE SCHEDULE 10 Schedule <strong>of</strong> Short-term Debt as at December 31 (in thousands <strong>of</strong> dollars) Principal Principal FUTURE PAYMENTS Outstanding Outstanding (Including Principal and Interest) General Debt Rate Dec. 31, <strong>2012</strong> Dec. 31, 2011 2013 2014 2015 2016 2017 Capital Capital Lease - Municipal Finance Authority 2.000 4,635 4,650 904 815 617 288 20 Other Controlled Entities Initiatives <strong>Prince</strong> <strong>George</strong> Development Corporation Line <strong>of</strong> Credit prime +1% 141 - 141 - - - - TOTAL SHORT-TERM DEBT 4,776 4,650 1,045 815 617 288 20 www.princegeorge.ca DRAFT 65