Post on 31-Mar-2021
Agenda
GOVERNANCE COMMITTEE MEETING
Tuesday, January 17, 2017 OPEN MEETING – 7:30-8:30 P.M.
CATHOLIC EDUCATION CENTRE – BOARDROOM
Chairperson: Ruth Ciraulo
A. Call to Order:
1. Opening Prayer.
2. Approval of Open Meeting Agenda.
3. Declarations of Conflicts of Interest.
4. Approval of the Minutes of the Open Meeting of the Governance Committee held
on December 12, 2016.
5. Business Arising from the Minutes.
B. Recommended Actions/Presentations:
1. Durham College: Contribution to Capital Program.
C. Information Items:
1. Facilities Renewal: 2016-17 Projects.
2. Interim Financial Information: November 30, 2016.
D. Old Business:
E. New Business:
Trustees who are unable to attend are asked to please notify Andrea Bradley, Administrative Assistant
(705) 748-4861 ext. 243 or by email: abradley@pvnccdsb.on.ca
Page 1
Page 3
Page 6
Page 22
Page 23
F. Next Meeting:
1. Monday, February 13, 2017 – 6:30 p.m.
G. Conclusion:
1. Closing Prayer.
2. Adjournment.
Page 2
Minutes
THE MINUTES OF THE OPEN MEETING OF THE GOVERNANCE COMMITTEE held on Monday,
December 12, 2016 at 6:58 p.m. in the Boardroom, 1355 Lansdowne Street West, Peterborough.
PRESENT
Trustees: Mmes. Linda Ainsworth, Ruth Ciraulo (Chairperson), Christine Dunn,
Michelle Griepsma, Helen McCarthy.
Messrs. David Bernier, Mr. Daniel Demers.
Administration: Mmes. Joan Carragher, Laurie Corrigan, Anne Marie Duncan, Isabel Grace,
Dawn Michie.
Messrs. Michael Nasello, Timothy Moloney.
Guests: Mr. Stephen MacPhee.
Regrets: Mr. Zachary Smith (Student Trustee).
Recorder: Mrs. Andrea Bradley.
A. Call to Order:
Ruth Ciraulo called the meeting to order.
1. Opening Prayer.
Ruth Ciraulo asked Isabel Grace to lead the Opening Prayer.
2. Approval of Open Session Agenda.
MOTION: Moved by Linda Ainsworth, seconded by Helen McCarthy, that the
Open Meeting Agenda be accepted.
Carried.
A.4
Page 3
3. Declarations of Conflicts of Interest.
4. Approval of the Minutes of the Governance Committee – Open Session held on
November 14, 2016.
MOTION: Moved by Linda Ainsworth, seconded by Daniel Demers, that the
Minutes of the Governance Committee – Open Session,
held on November 14, 2016, be approved.
Carried.
5. Business Arising from the Minutes.
B. Recommended Actions/Presentations:
C. Information Items:
1. Student Uniform Vendor: Business Issues.
Stephen MacPhee, Purchasing, Planning, and Facilities Administration Manager, attended the
Governance Meeting to inform trustees that on November 1, 2016 RHB Group LP, the current
supplier of secondary student clothing, has filed for bank protection. Current contract with
RHB will expire May 31, 2017. Request for Proposal for a vendor will be issued this week and
closing at the end of January 2017. Stephen also stressed the importance of securing a new
supplier sooner rather than later as many larger school boards will also be seeking suppliers.
There may be a potential impact on secondary school budgets as they collect a commission
rate on the sale of student clothing, and the current commissions owing to the Board might
not be payable. The PVNCCDSB has requested to be placed on the creditor’s list. Isabel
Grace, Superintendent of Business and Finance, stated that there may be a need to help fund
secondary schools for their lost commission.
Page 4
2. 2016-2017 Revised Estimates Update.
Isabel Grace, Superintendent of Business and Finance, presented the 2016-2017 Revised
Estimates Update Report to the Governance Committee. Isabel explained the report in detail
and answered trustee questions.
D. Old Business:
E. New Business:
F. Next Meeting:
1. Tuesday, January 17, 2017 – 6:30 p.m.
G. Conclusion:
1. Closing Prayer.
Ruth Ciraulo asked Isabel Grace to lead the closing prayer.
2. Adjournment.
MOTION: Moved by David Bernier, seconded Linda Ainsworth,
that the Governance Committee meeting adjourn at 8:15 p.m.
Carried.
Ruth Ciraulo Isabel Grace
Chairperson Superintendent of Business
/ab
Page 5
BUSINESS AND FINANCE
Report to the Governance Committee
Meeting: In Camera
Open
Presented for: Information
Approval
Meeting Date: January 17, 2017
Presented by: Isabel Grace, Superintendent of Business/Finance
Subject: Durham College Centre for Success, CFCE building project
Recommended Action(s): 1) That the Governance Committee recommendsthat the Board agree in principle to support the capital campaign for the furniture, fixtures and equipment for the Durham College Centre for Success, in the amount of $124,140. 2) That the Governance Committee recommend to the Board that the Director prepare a report outlining funding options for future approval.
Background
Durham College is currently the site of the Centre for Success, used by students
from Durham DSB, Durham Catholic DSB, Kawartha Pine Ridge DSB and PVNC
Catholic DSB. Students from St. Stephen Catholic Secondary School have a
long history of accessing the Centre for Success in the completion of their
secondary school diplomas, and students of Holy Trinity Catholic Secondary
School are also beginning to use the Centre.
Durham College is in the midst of a capital campaign to augment funds received
from their Ministry in order to build a new Centre for Collaborative Education,
which will house (among other things) the Centre for Success. To that end,
Durham College has approached the four boards to support the costs of the
furniture, fixtures and equipment costs related to the Centre, in a pro-rata
proportion of the student population that comes from the four boards.
Page 6
We have been advised that the other three boards are prepared to support this
initiative, and Senior Administration is recommending the same. Information
regarding options for funding this one-time contribution is still being gathered and
the other boards are being contacted in this regard.
Attached are some of the supporting documents that have been received by the
Director.
Page 7
November 28, 2016
Michael Nasello Director of Education Peterborough Victoria Northumberland and Clarington Catholic District School Board 1355 Lansdowne Street, West Peterborough, ON K9J 7M3
Dear Michael,
As a follow up to recent conversations with Don Lovisa, I’m delighted to work with you to firm up Peterborough Victoria Northumberland and Clarington Catholic District School Board’s commitment to provide capital support to the Centre for Success which will reside in Durham College’s new Centre for Collaborative Education.
As a reminder we discussed and agreed in principle on capital contributions that support an equal contribution of common spaces and a proportion-based contribution for classroom spaces (based on your projected student needs). The projected total cost is $838,000 as discussed. Below is a breakdown by school board based on student enrollment:
School Board Costs Based on Student Population
Equal Share Cost
Total Contribution
Durham District School Board $364,720 $15,500 $380,220
Durham Catholic District School Board $162,960 $15,500 $178,460
Kawartha Pine Ridge District School Board $139,680 $15,500 $155,180
Peterborough Victoria Northumberland and Clarington Catholic District School Board
$108,640 $15,500 $124,140
TOTAL COSTS $776,000 $62,000 $838,000
These numbers differ slightly than those offered by Don earlier this month. Larry Hope from Trillium Lakelands District School Board recently wrote to opt out of this funding model citing the difficult justification when they have zero enrollment in the program at Durham College. I have taken the liberty of recalculating their Equal Share Cost between the remaining four boards, increasing each by $3,100.
For next steps, with your confirmation of the amount, Durham College is prepared to provide an invoice to each Board in January 2018 reflecting the confirmed commitment, with supporting documentation from the third party vendor(s).
Page 8
2
In the interim, I’m enclosing a letter of intent for your review. If this meets with your approval, please sign two copies and provide one back to me for our records.
In order to recognize the support from our partnering school boards, Durham College will display a plaque thanking all four school boards in a prominent location of the Centre for Success. We would also be pleased to list each board on our donor wall if deemed appropriate.
Michael, I trust this way forward works for you. We are excited to be working with you and the other boards on this incredibly important program and are keen to formalize a public announcement very soon. As Don mentioned, this partnership also provides momentum to our capital campaign as we work to raise $5 million to complete the CFCE.
Thank you again for your tremendous support. I will follow up with you early in January but please feel free to contact me if you have any questions or concerns.
Warmest regards,
Linda Marco Associate Vice-President, Development and Alumni Affairs President, Durham College Foundation
Page 9
Eastern Construction | Montgomery Sisam | Architecture Counsel Architects in Joint Venture Aerial View of Campus
DURHAM COLLEGE - CENTRE FOR COLLABORATIVE EDUCATION
Page 10
Eastern Construction | Montgomery Sisam | Architecture Counsel Architects in Joint Venture
DURHAM COLLEGE - CENTRE FOR COLLABORATIVE EDUCATION
View from Founders Gate
Page 11
Eastern Construction | Montgomery Sisam | Architecture Counsel Architects in Joint Venture
DURHAM COLLEGE - CENTRE FOR COLLABORATIVE EDUCATION
View of South Entrance
Page 12
Eastern Construction | Montgomery Sisam | Architecture Counsel Architects in Joint Venture
DURHAM COLLEGE - CENTRE FOR COLLABORATIVE EDUCATION
Aerial View from North West
Page 13
Eastern Construction | Montgomery Sisam | Architecture Counsel Architects in Joint Venture
DURHAM COLLEGE - CENTRE FOR COLLABORATIVE EDUCATION
Aerial View from South West
Page 14
Eastern Construction | Montgomery Sisam | Architecture Counsel Architects in Joint Venture
DURHAM COLLEGE - CENTRE FOR COLLABORATIVE EDUCATION
View from Simcoe Street
Page 15
LP
LP
LP
LP
LP
LP
LP
LP
EXISTINGHYDRO LINE
PROPERTY LINE
EXISTING FIREHYDRANT
EXISTING FIREHYDRANT
EXISTING FIREHYDRANT
EXISTINGHYDRO POLE
EXISTINGHYDRO POLE
EXISTINGHYDRO POLE
PROPOSED EXTENTOF SITE AREA
EXTENSION DUETO SANITARYCONNECTION
PROPOSED
CFCE BUILDING
MECHANICALPENTHOUSE ROOF
NON-ACCESSIBLEGREEN ROOF
NON-ACCESSIBLEGREEN ROOF
EXISTING 1 STOREY 'SIMCOEBUILDING' TO BE REMOVED.REPLACE FOOTPRINT WITH SOFTLANDSCAPING. REFER TOLANDSCAPE DRAWINGSAREA = 6,086m2
EXISTING 'STUDENTSERVICE BUILDING' TOREMAINHEIGHT 1-2 STOREYSAREA = 4,238m2
SIMCOE STREET NORTH
CO
MM
EN
CE
ME
NT
CIR
CLE
ROOF
PROPOSEDPARKING LOT
EXTERIORCOOLINGTOWERAREA
EXISTING CURB
EXISTINGCURB
EXISTINGCURB CUT
PROPOSEDDROP-OFF AREA
EXTERIORCOURTYARDLEVEL 1
BARRIER-FREESTREET / FIRE DEPTENTRANCE AT LVL 2FFE = 159.18
BARRIER-FREE
DROP-OFFENTRANCE AT
LVL 1FFE = 154.98
BARRIER-FREENORTH ENTRANCE
AT LVL 1FFE = 154.98
LINE OF BUILDINGFOOTPRINT ATGRADE
LINE OFBUILDINGFOOTPRINTAT GRADE
EXIT AT LVL 2FFE = 159.76
HYDROSERVICEENTRANCE
AT LVL 1FFE =154.98
BARRIER-FREE
QUAD ENTRANCE
AT LVL 1FFE = 154.98
EXIT AT LVL 1
FFE = 154.98
PEDESTRIAN LINKTO EXISTING SSBBUILDING
OUTLINE OFCANOPY
FIRE ALARMANNUNCIATOR PANEL INVESTIBULE AT LVL 2
5590
5590
LIMITINGDISTANCE LINE
FIREDEPARTMENTCONNECTION(FDC)
EXISTING BELLMANHOLE,REFER TOCIVIL
LANDSCAPESTONE WALL
EXISTINGHYDRO POLE
SLOPEDWALKWAY,REFER TOLANDSCAPE
FD
C T
O F
IRE
HY
DR
AN
T
37235
EXISTINGFLAG POLES
EXISTINGHYDRO POLE
EXISTING PAVINGSTONES
EXISTINGCONCRETE
2830
1515
FIRE DEPT ACCESS
BENCH
7190
2545
2325
12060
EXISTING SOFTLANDSCAPE
EXISTING BUS STOPDIST TO NORTHENTRANCE - 10m
EXISTINGCONCRETE
ALL OPENINGS TO BEBOARDED UP WITH NON-COMBUSTIBLE MATERIALDURING CONSTRUCTIONOF CFCE BUILDING
9405
2490
3475
1490
EXISTINGCONCRETEWALKWAY TOBE REMOVED
NEW SOFT LANDSCAPE
NEW SOFTLANDSCAPE
EXISTINGSTOP SIGN
ROOF
12710
EN
TR
AN
CE
TO
FIR
E D
EP
T A
CC
ES
S
FO
UN
DE
RS
GA
TE
SITEACCESS
SITEACCESS
EXISTING HYDROTRANSFORMER
RELOCATED FIREHYDRANT, REFER TO CIVIL
ENHANCEDGRASS SWALE,REFER TO CIVIL
EXISTING PEDESTRIANWALKWAY
EXISTING CURB CUT
PROPOSED SHORT-
TERM PARKING
BARRIER-FREESPACE
BARRIER-FREESPACE
BARRIER-FREEPARKING SPACES(2) W/ SHAREDACCESS AISLE
BARRIER-FREESPACE
BARRIER-FREESPACE
BARRIER-FREEPARKINGSPACES (2) W/SHAREDACCESS AISLE
CURB CUT
STALL WIDTH
2700
ST
ALL L
EN
GTH
5400
DR
IVE
AIS
LE
WID
TH
6535
ST
ALL L
EN
GTH
5400
2700
2000
2700
5400
2700
2700
2700
5365
STALL WIDTH
2700
BICYCLE PARKINGSPACES(3 TOTAL)
BICYCLEPARKINGSPACES(6 TOTAL)
BICYCLEPARKINGSPACES(4 TOTAL)
BICYCLEPARKING SPACES(2 TOTAL)
CONC RAMP,REFER TOLANDSCAPE
CONC STAIRS,REFER TOLANDSCAPE
PLANER /SEAT WALL,REFER TOLANDSCAPE
CONC STAIRS W/RAILING, REFERTO LANDSCAPE
ROLLED CURB,REFER TOLANDSCAPE
BARRIER-FREESIGN, REFER TOLANDSCAPE
BARRIER-FREESIGN, REFER TOLANDSCAPE
CONC CURB,REFER TOLANDSCAPE
CONC TALLCURB, REFERTO LANDSCAPE
CONC STAIRS W/RAILINGS, REFERTO LANDSCAPE
DECORATIVE METALFENCE W/ GATE,REFER TO LANDSCAPE
+159.16+158.76
+158.00
SLOPEDWALKWAY,REFER TOLANDSCAPE
+158.50
TOC
+154.98
FFL
+154.83
+154.94
+154.98
+154.98
+154.98
+154.98
+154.98
+154.98
+154.96
+154.95
+154.83
+154.86
TC
+154.63
TC
+154.04
+154.06
+154.14
+154.57
EX.
+154.44
EX.
+158.55
EX.
+156.45
+157.75
+156.59
+154.93
+156.05
+155.72 +154.97
+156.37
+155.77
EXISTINGCATCHBASIN
EXISTINGCATCHBASIN
EXISTINGCATCHBASIN
EXISTINGCATCHBASIN
EXISTINGCATCHBASIN
EXISTINGCATCHBASIN
EXISTINGCATCHBASIN
EXISTINGCATCHBASIN,REFER TOCIVIL
EXISTINGLIGHTPOLE
EXISTINGLIGHTPOLE
EXISTINGLIGHT POLE
RELOCATED EXISTINGELECTRIC CHARGINGSTATIONS, REFER TOLANDSCAPE
EXISTING PARKING LIGHTPOLES TO BE REPLACEDW/ NEW, REFER TOLANDSCAPE (TYP)
SIGHT TR
IANG
LE
SIGHT T
RAN
GLE
STATISTICS
LOT PART OF LOTS 12 AND 13
CONCESSION PART OF THE ROAD ALLOWANCE BETWEEN LOTS 12 AND 13
ADDRESS 2000 SIMCOE STREET NORTH, OSHAWA ON L1H 7K4
ZONING MIN - MAJOR INSTITUTIONAL ZONE
PROPOSED BUILDING USE ACADEMIC
LOT AREA
SOFT LANDSCAPING
HARD LANDSCAPING
BUILDING LOT COVERAGE
14,353m2
7,868m2 / 55%
2,061m2 / 14%
2,319m2 / 16% (INCLUDING CANOPIES)
BUILDING FOOTPRINT 2,200m2
PARKING FOOTPRINT 1,109m2
ROOF AREA 2,319m2 (INCLUDES 549m2 GREEN ROOF ANDMECHANICAL PENTHOUSE HOUSE ROOF)
GROSS FLOOR AREAS
LEVEL 1 2,185m2
LEVEL 2 1,263m2
LEVEL 3 1,369m2
LEVEL 4 1,371m2
PENTHOUSE 873m2
TOTAL 7,061m2
ZONING REQUIREMENTS
REQUIRED
MINIMUM LOT FRONTAGE 50.0m
MINIMUM LOT AREA 4.0ha
MINIMUM FRONT YARD AND EXTERIOR YARD DEPTH 9.0m
MINIMUM INTERIOR SIDE YARD AND REAR YARD DEPTH
MINIMUM LANDSCAPED OPEN SPACE
9.0m
15%
PROPOSED
136.75m
N/A - SEE NOTE 3
BUILDING HEIGHT 17.5m (FLOOR OF LEVEL 1 TO CEILING OF LEVEL 4) WITH 6m MECHANICAL PENTHOUSE PARKING, BICYCLE AND LOADING REQUIREMENTS
REQUIRED
PARKING SPACES 36 - SEE NOTE 4
PROPOSED
36
PARKING SPACES FOR PEOPLE WITH DISABILITIES 4 - SEE NOTE 4 4
BICYCLE SPACES
LOADING SPACES N/A N/A - SEE NOTE 5
NOTES:
1. FOR ZONING REQUIREMENTS, REFER TO CITY OF OSHAWA ZONING BY-LAW NUMBER 60-94.2. PROPOSED LOT AREA IS PART OF DURHAM COLLEGE AND UOIT CAMPUS.THE LOT AREA COMPLIES WITH CITY OF OSHAWA'S MINIMUM LOT AREAREQUIREMENTS.3. NO SIDE OR REAR LOT LINES. BUILDING IS PART OF THE OVERALLDURHAM COLLEGE AND UOIT CAMPUS.4. PARKING QUANTITY IS RETAINED TO MATCH EXISTING FACILITY. REFERTO TRANSPORTATION STUDY.5. LOADING IS PROVIDED BY OTHER FACILITIES ON CAMPUS.
N/A - SEE NOTE 2
55%
N/A 15
MAXIMUM HEIGHT 40.0m 17.5m
AREAS
OCCUPANCY GROUP A2 - ASSEMBLY (POST-SECONDARY EDUCATIONAL)
STOREYS 4 STOREYS PLUS MECHANICAL PENTHOUSE
BUILDING STATISTICS
2.325m
All drawing and specifications are the property of the architect. The contractorshall verify all dimensions and information on site and report any discrepancyto architect before proceeding.
Montgomery Sisam Architects Inc.
197 Spadina Avenue, Toronto, Ontario M5T 2C8 montgomerysisam.comTel 416.364.8079 Fax 416.364.7723
scale:
drawn by:
reviewed by:
job number:
plot date:
drawing number:
revisions
2000 Simcoe St. N, Oshawa, ON, L1H 7K4
DURHAM COLLEGE
CFCE
Architecture Counsel Inc.
110 Spadina Avenue #600, Toronto, Ontario M5T 2C8 architecturecounsel.comTel 416.603.1515 Fax 416.977.0636
Project North
True North
16036
As indicated
11
/10
/201
6 1
2:1
6:2
9 P
MC
:\U
sers
\am
cleo
d\D
ocu
men
ts\D
urh
am
CFC
E_a
mcl
eod.r
vt
SITE PLAN
Author
Checker
16.10.07
A1.03
# date: revision: by:
1 : 200A1.03
SITE PLAN1
Page 16
LP
UP
S
S
S
S
S
S
S
S
1 2 3 4 5 6 7 8 9 10 11 12
A
B
C
gC
gB
g2
g3
g4
g5
g6
g7
g8
g9
g10
g10
4
A5.10
2
A5.10
A4.01
1
A4.01
3
A4.01
7
gA
1
A5.103
A5.106
A5.11
1
A5.11
2
A5.11
3
A5.11
4
A5.11
1
A5.12
2
A5.12
3
A5.12
4
A5.125
A5.12
6
A5.12
7
A5.12
6
A5.10
A4.01
8
A4.01
6
A4.01
4A4.01
5
A4.01
2
A4.01
9
A4.01
117
A5.10
1
A5.01
63.06
°
26.9
4°
GLOBALCLASSROOM
1.42
STORAGE
1.43
CONTROLROOM
1.44
OFFICE
1.45-
---
DEMARC. ROOM
1.01
STORAGE
1.02
ALL GENDERWASHROOM
1.03
CORRIDOR
1.04
VESTIBULE
1.05
MALEWASHROOM
1.06
VESTIBULE
1.07
FEMALEWASHROOM
1.08
IT CLOSET
1.09
JANITORCLOSET
1.10
PUMP ROOM
1.11
CORRIDOR
1.12
BACK OFHOUSE
1.13
STORAGE
1.14
SERVERY
1.15
CENTRALLYBOOKED
CLASSROOM
1.16
CENTRALLYBOOKED
CLASSROOM
1.17
CENTRALLYBOOKED
CLASSROOM
1.18
CENTRALLYBOOKED
CLASSROOM
1.19
MEETING
1.20
MEETING
1.21
STORAGE
1.22
ACCELERATOR/COLLABORATIVE
SPACE
1.23
ELECTRICALROOM
1.25
STAIR 1
1.27
ACCELERATORMAKER SPACE
1.28
VESTIBULE
1.29
LOBBY
1.30
ABORIGINALCENTRE AND
DIVERSITYSERVICES
1.31
RECEPTION
1.35
OFFICE
1.32
OFFICE
1.33
OFFICE
1.34
DE-ESCELATIONROOM
1.41
STUDENTPLACEMENT
1.40
OFFICE
1.39
OFFICE
1.38
OFFICE
1.37
RECEPTION
1.24
CORRIDOR
1.36
VESTIBULE
1.46
CORRIDOR LINK
1.47
CORRIDOR
1.48
CORRIDOR
1.49
STUDYSTATIONS
1.50
GLOBALCOMMONS
1.51
VESTIBULE
1.52
PRINTER
101
102
104
109
110
115
116
117
118
119
131
135
141-
1
144
143-
1
142-1
142-2
146
128 12
7
129
124
141-2
139
138
137
134
133
132
143-2
151
111 112107 108
105 106
113114
103
152
145
122
F1F1F1A3
A3
F3
F3
A3
A3
F3F1
F1
A3A3
A3
A3
F1
F3
F1
F3
F1
F1
F1
F1
F1
A3
A3
F1 F1 F1 F1
A4
A4
A4
A4 A4
A4
A4
A4
A4
A4
A4
A4 A4
A4
A3
A3
A3
A3
A1
A3
A1
F3
147
150
A4 A4
MW
MW
FHCHYDRATION STATION
FHC
MW
ARCHITECTURALCONCRETE FINISH ONINTERIOR FACE OFFOUNDATION WALL
A4 ABOVE GLAZING
ST-1 FINISH
DONOR WALL
PBPBPBPB
GL-1
GL-1
GL-1
FHC
PB
PB
PB
PB
PB
PB
PB
PB
W2
W3
W3
W3
W3
W3
W3
W3
W3
W3
W3
W3
W3
W3
W3
W3
W3
W3
W2A
W2A
W2A
W2A
W2A
GR
EE
N W
ALL
RE
LO
CA
TE
D E
XIS
TIN
G S
TO
NE
RECESSEDPEDMAT
RECESSEDPEDMAT
RECESSEDPEDMAT
PROPERTY LINE
LINE OF FOUNDATION WALL BELOW
W2A
LINE OF FOUNDATION WALL BELOW
ARCHITECTURAL CONCRETE FINISHON INTERIOR FACE OF FOUNDATIONWALL
OUTLINE OF BUILDING ABOVE CONCRETE PIER IN W8ENCLOSURE TYPE
W2
W2
3020
8490
2775
3965
3600
3175
6600
4010
5650
7200
9365
5480
6265
5465
5830
g4.1
g9.1
g9.1
g1.2
g1.1
g1
1800
8
A5.12
1
A5.13
2
A5.13
3
A5.13
9
A5.12
-
---
-
---
-
---
-
---
gD
5095
6925
5080
4725
4565
8230
7665
405
2140
gC1
2
A5.01
gA1
gA2
gA3
gA4
gA5
g0
A1
10.1 11.1
2800
7105
4760
8000 8000 8000 7500 7500 7500 7500 7500 8500 7005 1995 3430 5570
g6.1
800
OUTLINE OFCANOPY ABOVE
800
OUTLINE OF BUILDING ABOVE
OUTLINE OFBUILDING ABOVE
OUTLINE OF BUILDING ABOVE
OULINE OFCANOPY ABOVE
2560 4120 3360
2340
125
All drawing and specifications are the property of the architect. The contractorshall verify all dimensions and information on site and report any discrepancyto architect before proceeding.
Montgomery Sisam Architects Inc.
197 Spadina Avenue, Toronto, Ontario M5T 2C8 montgomerysisam.comTel 416.364.8079 Fax 416.364.7723
scale:
drawn by:
reviewed by:
job number:
plot date:
drawing number:
revisions
2000 Simcoe St. N, Oshawa, ON, L1H 7K4
DURHAM COLLEGE
CFCE
Architecture Counsel Inc.
110 Spadina Avenue #600, Toronto, Ontario M5T 2C8 architecturecounsel.comTel 416.603.1515 Fax 416.977.0636
Project North
True North
16036
1 : 100
11
/10
/201
6 1
2:1
6:3
1 P
MC
:\U
sers
\am
cleo
d\D
ocu
men
ts\D
urh
am
CFC
E_a
mcl
eod.r
vt
GROUND FLOOR PLAN
Author
Checker
16.10.07
A2.01
# date: revision: by:
1 : 100A2.01
GROUND FLOOR PLAN1
Page 17
LP
DN
S
S
S
S
S
S
S
S
1 2 3 4 5 6 7 8 9 10 11 12
A
B
C
gC
gB
g2
g3
g4
g5
g6
g7
g8
g9
g10
4
A5.10 2
A5.10
A4.01
1
A4.01
3
A4.01
7
gA
F3
F1
F3
P1
P1
A4
F1
F3
F3
P1
P1
P1
A1A1
P1
P1
P1
A4
A3
F1
A4
FEMALEWASHROOM
2.09
MALEWASHROOM
2.07
JAN. CLOSET
2.05
VESTIBULE
2.06
VESTIBULE
2.08
IT CLOSET
2.10VESTIBULE
2.03
STAIR 2
2.01
STORAGE
2.12
COSMETICSLAB
2.13
ESTHETICS LAB
2.14
MASSAGE
2.15
CLASSROOM
2.17CLASSROOM
2.18
STAIR 1
2.21
ELECTRICALROOM
2.20
UNIVERSALWASHROOM
2.19
INFORMALSTUDY
2.22
INFORMALSTUDY
2.02
CORRIDOR
2.04
RECEPTION /TECH.
2.11
CORRIDOR
2.23
INFORMALSTUDY
2.24
209
206
208
203
210
213
214
215-
1
217-
1
218
219
220
215-2 212
205
MECHSHAFT
MECHSHAFT
ELEV. 1 ELEV. 2
HYDRATIONSTATION 1100mm HIGH PAINTED
DRYWALL GUARDRAILW/ STEEL SUPPORT ANDWOOD TOP
ROLLING GATE
MONITOR @ 2m
DISPLAYS DISPLAYS
STORAGE STORAGEPRINTER
F3
F3
LEVEL 1 ROOF BELOW+159.18 T/O STRUCTURE
OPEN TO BELOW
ROOFBELOW
LEVEL 1ROOFBELOW
STREETENTRANCE
8000 8000 8000 7500 7500 7500 7500 7500 8500 9000 9000
2800
11865
11510
2775
3965
6775
6600
9660
7200
9365
5480
6265
5465
5095
6925
5080
4725
4565
8230
7665
405
2140
FHC
FHC
W1 W1 W1 W1 W1 W1 W1 W1 W1
W1
W1
W1
W1
W1
W1
W1W1W1W1W1 W1W1W1W1
W3
W1
F1
F1F1 F1
F1
F1
F1
P1
F1
F1
1
A5.103
A5.106
A5.11
1
A5.11
2
A5.11
3
A5.11
63.06
°
26.9
4°
4
A5.11
5
A5.11
W1
1
A5.12
2
A5.12
3
A5.12
4
A5.12
5
A5.12
6
A5.12
7
A5.12
6
A5.10
A4.01
8
A4.01
6
A4.01
4A4.01
5
A4.01
2
A4.01
9
A4.01
117
A5.10
217-
2
1
A5.01
F2
201
F1
F1
F1
g4.1
g9.1
g1.2
g1.1
g1
W1W1W1W1W1W1 W1 W1
STEEL COLUMN IN W-1ENCLOSURE TYPE
OU
TLIN
E O
F B
UIL
DIN
G B
ELO
W
OU
TLIN
E O
F C
AN
OP
Y B
ELO
W
MW
MW
ENTRANCEPEDMAT
OUTLINE OF BUILDING ABOVE
PROPERTY LINE
GL-1A4 A
BO
VE
GLA
ZIN
G
FHC
MW
MW
MW
OUTLINE OF BUILDING BELOW
59mm EXPANSION GAP
OUTLINE OF EXISTING BUILDING
MW
8
A5.12
1
A5.13
2
A5.13
3
A5.13-
---
-
---
-
---
-
---
gD
gC1
2
A5.01
gA1
gA2
gA3
gA4
gA5
g0
A1
10.1 11.1
g6.1
3990
410
F2F2F2F2F2F2F2
All drawing and specifications are the property of the architect. The contractorshall verify all dimensions and information on site and report any discrepancyto architect before proceeding.
Montgomery Sisam Architects Inc.
197 Spadina Avenue, Toronto, Ontario M5T 2C8 montgomerysisam.comTel 416.364.8079 Fax 416.364.7723
scale:
drawn by:
reviewed by:
job number:
plot date:
drawing number:
revisions
2000 Simcoe St. N, Oshawa, ON, L1H 7K4
DURHAM COLLEGE
CFCE
Architecture Counsel Inc.
110 Spadina Avenue #600, Toronto, Ontario M5T 2C8 architecturecounsel.comTel 416.603.1515 Fax 416.977.0636
Project North
True North
16036
1 : 100
11
/10
/201
6 1
2:1
6:3
4 P
MC
:\U
sers
\am
cleo
d\D
ocu
men
ts\D
urh
am
CFC
E_a
mcl
eod.r
vt
SECOND FLOOR PLAN
Author
Checker
16.10.07
A2.02
# date: revision: by:
1 : 100A2.02
SECOND FLOOR PLAN1
Page 18
S
S
S
S
1 2 3 4 5 6 7 8 9 10 11 12
A
B
C
gC
gC
gB
g2
g3
g4
g5
g6
g7
g8
g9
g10
g10
4
A5.10 2
A5.10
A4.01
1
A4.01
3
gA
1
A5.103
A5.106
A5.11
1
A5.11
2
A5.11
3
A5.11
4
A5.11
5
A5.11
1
A5.12
4
A5.12
5
A5.12
6
A5.12
7
A5.12
6
A5.10
A4.01
4
A4.01
2
A4.01
9
7
A5.10
1
A5.01
STAIRS 2
3.01
NAPPINGSPACES
3.02
CORRIDOR
3.03
JAN. CLOSET
3.04
MALEWASHROOM
3.06
FEMALEWASHROOM
3.08
IT CLOSET
3.09
CLASSROOM
3.10
CLASSROOM
3.11
LOCKERS
3.12CLASSROOM
3.13
CLASSROOM
3.14
CLASSROOM
3.15
CLASSROOM
3.16
CLASSROOM
3.17
CLASSROOM
3.18
CLASSROOM
3.19
CLASSROOM
3.20
CLASSROOM
3.21
CLASSROOM
3.22
AUCOORDINATOR
OFFICE
3.23
VESTIBULE
3.25
ELECTRICALROOM
3.26
TEACHER/FACULTYCOLLABORATIVE
3.28
STAIR 1
3.27
BREAKFASTCLUB
3.29
CORRIDOR
3.30
AU MEETINGROOM
3.24
VESTIBULE
3.05
VESTIBULE
3.07
CORRIDOR
3.30
303
305
304
307 308
306
309
310
311
312
313
314
316
315
317
318
319
320
321
322
323
324
325
327
326
328
MW
MW
MW
MW
MW
A4
A4
A4
A4A4
F1
F1
F1
P1
P1
P1
F1
F1
P1
P1
P1
A3
P1
P1
P1
A4F1
F1F1F1
F3
F3
F1
F1
F1
F3
F3
F1
F1
329
301
g4.1
g9.1
g9.1
g1.2
g1.1
g1
W3 W3
W3
W3
W3
SERVICEACCESSDOOR
OUTLINE OF BUILDING BELOW
OUTLINE OF BUILDING BELOW
PROPERTY LINE
1
A5.13
2
A5.13
3
A5.13-
---
-
---
-
---
-
---
gD
gC1
2
A5.01
gA1
gA2
gA3
gA4
gA5
g0
A1
2800
7105
4760
10.1 11.1
g6.1
410
3020
8490
2775
3965
3600
3175
6600
4010
5650
7200
9365
5480
6265
5465
5830
5095
6925
5080
4725
4565
8230
7665
405
2140
8000 8000 8000 7500 7500 7500 7500 7500 8500 7005 1995 3430 5570
62.78
°
26.9
4°
All drawing and specifications are the property of the architect. The contractorshall verify all dimensions and information on site and report any discrepancyto architect before proceeding.
Montgomery Sisam Architects Inc.
197 Spadina Avenue, Toronto, Ontario M5T 2C8 montgomerysisam.comTel 416.364.8079 Fax 416.364.7723
scale:
drawn by:
reviewed by:
job number:
plot date:
drawing number:
revisions
2000 Simcoe St. N, Oshawa, ON, L1H 7K4
DURHAM COLLEGE
CFCE
Architecture Counsel Inc.
110 Spadina Avenue #600, Toronto, Ontario M5T 2C8 architecturecounsel.comTel 416.603.1515 Fax 416.977.0636
Project North
True North
16036
1 : 100
11
/10
/201
6 1
2:1
6:3
7 P
MC
:\U
sers
\am
cleo
d\D
ocu
men
ts\D
urh
am
CFC
E_a
mcl
eod.r
vt
THIRD FLOOR PLAN
Author
Checker
16.10.07
A2.03
# date: revision: by:
1 : 100A2.03
THIRD FLOOR PLAN1
Page 19
S
S
S
S
1 2 3 4 5 6 7 8 9 10 11 12
A
B
C
gC
gB
g2
g3
g4
g5
g6
g7
g8
g9
g10
4
A5.10
2
A5.10
A4.01
1
A4.01
3
gA
1
A5.103
A5.10
6
A5.11
1
A5.11
2
A5.11
3
A5.11
4
A5.11
5
A5.11
1
A5.12
6
A5.12
7
A5.12
6
A5.10
A4.01
4
A4.01
2
A4.01
9
7
A5.10
1
A5.01
STAIRS 2
4.01
BRIEFINGDEBRIEFING
ROOM
4.02
CORRIDOR
403
JANITORCLOSET
404
VESTIBULE
405
MALEWASHROOM
406
VESTIBULE
407
FEMALEWASHROOM
408
IT CLOSET
409
WET LAB
410
PREPARATIONROOM
411
WET LAB
412
PATIENT CARELAB
413
PATIENT CARELAB
414
PATIENT CARELAB
415
STORAGE
416
CONTROLROOM
417
TBD
418
LAB TECHWORKSTATIONS
419
ELECTRICALROOM
420
STAIRS 1
421
ALL GENDERCHANGE ROOM
422
CHANGE ROOM
423
BRIEFINGDEBRIEFING
ROOM
424
VESTIBULE
425
CORRIDOR
426
A3
A3
F1
F1
F1
F1
P1
P1
P1
F1
F1
F3
P1 P1
P1
F3F1
F1F1
F3
F1
F1
A3
P1
P1
P1
F3
A3
F1
F1 F1F1
A3
A3
A3
F3
402
403
409
410
413
414
418
419
421
422
423
424
407 408
406405
404
420
MW
MW
MWMWMW
MWMW
MWMWMW
PRINTER
425
401
g4.1
g9.1
g1.2
g1.1
g1
W3 W3
W3
W3
W3
1
A5.13
2
A5.13
3
A5.13-
---
-
---
-
---
-
---
gD
gC1
2
A5.01
gA1
gA2
gA3
gA4
gA5
g0
A1
10.1 11.1
g6.1
3020
8490
2775
3965
3600
3175
6600
4010
5650
7200
9365
5480
6265
5465
5830
5095
6925
5080
4725
4565
8230
7665
405
2140
2800
7105
5005
8000 8000 8000 7500 7500 7500 7500 7500 8500 7005 1995 3430 5570
62.78
°
26.9
4°
412
All drawing and specifications are the property of the architect. The contractorshall verify all dimensions and information on site and report any discrepancyto architect before proceeding.
Montgomery Sisam Architects Inc.
197 Spadina Avenue, Toronto, Ontario M5T 2C8 montgomerysisam.comTel 416.364.8079 Fax 416.364.7723
scale:
drawn by:
reviewed by:
job number:
plot date:
drawing number:
revisions
2000 Simcoe St. N, Oshawa, ON, L1H 7K4
DURHAM COLLEGE
CFCE
Architecture Counsel Inc.
110 Spadina Avenue #600, Toronto, Ontario M5T 2C8 architecturecounsel.comTel 416.603.1515 Fax 416.977.0636
Project North
True North
16036
1 : 100
11
/10
/201
6 1
2:1
6:3
9 P
MC
:\U
sers
\am
cleo
d\D
ocu
men
ts\D
urh
am
CFC
E_a
mcl
eod.r
vt
FOURTH FLOOR PLAN
Author
Checker
16.10.07
A2.04
# date: revision: by:
1 : 100A2.04
FOURTH FLOOR PLAN1
Page 20
1 2 3 4 5 6 7 8 9 10 11 12
A
B
C
gC
gB
g2
g3
g4
g5
g6
g7
g8
g9
g10
4
A5.10
2
A5.10
A4.01
1
A4.01
3
gA
1
A5.10
3
A5.10
6
A5.11
1
A5.11
2
A5.11
3
A5.11
4
A5.11
5
A5.11
1
A5.12
6
A5.12
7
A5.12
6
A5.10
A4.01
4
A4.01
2
A4.01
9
7
A5.10
1
A5.01
g4.1
g9.1
g1.2
g1.1
g1
1
A5.13
2
A5.13
3
A5.13-
---
-
---
-
---
-
---
MECHANICALROOM
5.07
AHU ROOM
5.04
MECHANICALPENTHOUSE
5.01
ELECTRICALROOM
5.05
VESTIBULE
5.09
STAIR 1
5.10
AHU ROOM
5.08
ELEVATORMACHINE ROOM
5.11
VESTIBULE
5.02
gD
gC1
2
A5.01
6
A0.03
gA1
gA2
gA3
gA4
gA5
g0
A1
10.1 11.1
7
A0.03
g6.1
All drawing and specifications are the property of the architect. The contractorshall verify all dimensions and information on site and report any discrepancyto architect before proceeding.
Montgomery Sisam Architects Inc.
197 Spadina Avenue, Toronto, Ontario M5T 2C8 montgomerysisam.comTel 416.364.8079 Fax 416.364.7723
scale:
drawn by:
reviewed by:
job number:
plot date:
drawing number:
revisions
2000 Simcoe St. N, Oshawa, ON, L1H 7K4
DURHAM COLLEGE
CFCE
Architecture Counsel Inc.
110 Spadina Avenue #600, Toronto, Ontario M5T 2C8 architecturecounsel.comTel 416.603.1515 Fax 416.977.0636
Project North
True North
16036
1 : 100
11
/10
/201
6 1
2:1
6:4
3 P
MC
:\U
sers
\am
cleo
d\D
ocu
men
ts\D
urh
am
CFC
E_a
mcl
eod.r
vt
PENTHOUSE FLOOR PLAN
Author
Checker
16.10.07
A2.05
# date: revision: by:
1 : 100A2.05
PENTHOUSE FLOOR PLAN1
Page 21
2016/2017Revised:Dec7/16
SCHOOL RENEWAL BUDGET: 2016/2017 - CAPITAL
Tom O'Grady Bryan Howes Bryan Howes Bryan Howes Tom O'Grady Tom O'Grady
G. L. Code: 42-686-X-0610-772 42-501-X-0609-000 42-685-X-0610-000 42-686-X-0610-000 42-687-X-0610-000 42-688-X-0609-000 42-689-X-0609-000
School Replacement
School Name Condition Account Furniture & Equipment Electrical Heating Plumbing Grounds Building
102 St. Joseph Douro
103 St. Catherine CES Paint corridors (1 & 2) and stairwells. 20,000$ 20,000.00$
104 St. Martin CES Replace retaining wall in parking lot 20,000$ 20,000.00$
Paint gym walls and ceiling. 15,000$ 15,000.00$
105 St. Paul Lkfd New boilers (2) 130,000$ 130,000.00$
106 Im Conception CES Replace storage shed in kindergarten yard. 11,000$ 11,000.00$
108 St. Alphonsus CES Replace wood overhang with metal. 15,000$ 15,000.00$
109 St. Anne CES Repave - to address ponding 20,000$ 20,000.00$
Shelving in Rooms 119, 126. 147 10,000$ 10,000.00$
110 St. John Ptbo Paint Classroom # 132, corridors and stairwells. 10,000$ 10,000.00$
Repair walkway 10,000$ 10,000.00$
111 St. Patrick CES Pavers in front of school are worn and broken. 25,000$ 25,000.00$
Fix stairs to school yard. 25,000$ 25,000.00$
Replace stage drapes 10,000$ 10,000.00$
Pave front parking and fix catch basin. 80,000$ 80,000.00$
112 St. Paul CES Resurface of basketball courts. (2) 40,000$ 40,000.00$
Replace asphalt and repair 2 catch basins. (70 x 100) 50,000$ 50,000.00$
114 St. Francis of Assisi -$
115 St/ John Paul II Replace carpets in library, office and portasble 10,000$ 10,000.00$
New transformer 25,000$ 25,000.00$
116 Mother Teresa CES -$
117 St. Teresa CES New windows in the old section of the school, 5 classrooms. 120,000$ 120,000.00$
New interlocking brick around the north side c/w curb cut with 4' of sod. 30,000$ 30,000.00$
118 St. Paul CES Cribbing for sand run-off om hill at north part of yard 10,000$ 10,000.00$
Repave rear entrance 30,000$ 30,000.00$
119 St. Joseph CES Basketball standards. Nets and fencing 10,000$ 10,000.00$
120 St. Mary Cmpblfd Renovate boys & girls washroom on the second floor & replace Acorn basin. 50,000$ 50,000.00$
121 St. Joseph Cobourg Handicap stage lift. 30,000$ 30,000.00$
122 St. Dominic CES Replace all drapes with venetian blinds 10,000$ 10,000.00$
123 St. Michael CES Newcoatofpaintforgymandhallways(over20yrssincelastdone) 10,000$ 10,000.00$
124 St. Mary Grftn Asphalt basketball court. 70,000$ 70,000.00$
126 St. Anthony CES Develop a sensory room. Door to corridor and drywall partition and paint. 15,000$ 15,000.00$
Install air conditioning in staffroom/office. 15,000$ 15,000.00$
Replace windows in library, staff, classroom and 3 small rooms. 80,000$ 80,000.00$
127 Msgr. Cleary CES Replace pneumatic controls. 40,000$ 40,000.00$
New ceiling tile and new grid. 70,000$ 70,000.00$
130 St. Luke CES Install a dropped ceiling Rooms # 1, 2, 3, 4 40,000$ 40,000.00$
131 St. Mary Lindsay Replace main service 60,000$ 60,000.00$
Second floor - new ceilings and lights 80,000$ 80,000.00$
132 St. Elizabeth CES Paint school hallways on the second floor, portapak & gym. 15,000$ 15,000.00$
Curtians and blinds throughout the school. 12,000$ 12,000.00$
133 Notre Dame CES -$
134 Msgr. O'Donoghue -$
135 Good Shepherd CES Caulk windows on south side. 15,000$ 15,000.00$
137 Holy Family CES Pave the garden area. 30,000$ 30,000.00$
Wooden frames for a garden in the FDK yard. 30,000$ 30,000.00$
Metal panels in stairwell windows. 20,000$ 20,000.00$
251 Holy Cross Sec, Automatic hoist. 20,000$ 20,000.00$
CASA Room - construct glass in corner office (8' x 8') 10,000$ 10,000.00$
253 St. Peter Sec, Replace track 616,000$ 616,000.00$
Paint stair railings & exterior of portables 30,000$ 30,000.00$
254 St. Thomas Aquinas Widen gym door to enable chair carts in & install wheelchair auto opener 10,000$ 10,000.00$
255 Holy Trinity Sec, Curtains and blinds throughout the first floor. 20,000$ 20,000.00$
Paint hallways, café, etc. 15,000$ 15,000.00$
256 St. Mary Sec, Replace track 779,000$ 779,000.00$
Hot Water tank 40,000$ 40,000.00$
Paint section of downstairs lockers 15,000$ 15,000.00$
Replace gym/café lights 40,000$ 40,000.00$
Reshingle portapak 20,000$ 20,000.00$
Refinish gym floor 30,000$ 30,000.00$
Upgrade P.A. system 70,000$ 70,000.00$
257 St. Stephen Sec, Paint lower part of walls (everything below coloured band) in the old gym and -$
new Special Ed room, cross corridor doors. 10,000$ 10,000.00$
Install air conditioning units in computer labs. 15,000$ 15,000.00$
Replace canopy lighting with LED (18) 10,000$ 10,000.00$
Upgrade P.A. system 50,000$ 50,000.00$
All Schools Chalkboard/white board 20,000$ 20,000.00$
Locks/hardware 40,000$ 40,000.00$
Plumbing supplies 30,000$ 30,000.00$
Wireless access points 209,000$ 209,000.00$
Assisted Listening 100,000$ 100,000.00$
New blinds for window projects 15,000$ 15,000.00$
Playground improvements (4 @ $15,000) 60,000$ 60,000.00$
TOTALS 2,494,000$ 77,000$ 325,000$ 30,000$ 70,000$ 270,000$ 426,000$ 3,692,000.00$
TOTALS
Page 22
PVNCCDSB INTERIM FINANCIAL REPORT
For the Period Ending August 31, 2017
2015-16
Actual Budget Forecast $ Increase % Increase (Estimates) (Revised Est) (Decrease) (Decrease)
Grant Revenue
Foundation Alloc. - Elementary 51,606,227 52,532,677 53,110,465 577,788 1.10%School Foundation - Elementary 7,405,742 7,350,202 7,387,822 37,620 0.51%Foundation Alloc. - Secondary 25,597,163 26,041,866 26,260,581 218,715 0.84%School Foundation - Secondary 3,207,296 3,245,363 3,265,794 20,431 0.63%School Foundation - Additional Table Amount 89,628 89,628 - 0.00%Safe Schools 292,583 298,502 301,667 3,165 1.06%Special Education Alloc. 21,701,890 21,457,720 21,960,294 502,574 2.34%Less SEA Funds Transferred to Deferred Rev for Future Years -100,749 - - - 0.00%Section 23 109,020 107,966 112,216 4,250 3.94%Language Allocation 2,317,896 2,364,216 2,492,472 128,256 5.42%First Nation, Metis and Inuit Education Supplemental Allocation 295,957 363,206 357,090 (6,116) -1.68%Distant Schools Allocation 280,033 38,475 23,325 (15,150) -39.38%Remote & Rural Allocation 745,050 669,499 628,007 (41,492) -6.20%Learning Opportunity Alloc. 866,369 908,602 882,554 (26,048) -2.87%SEF, OFIP Tutoring and SHSM 538,868 787,658 790,047 2,389 0.30%Less: Learning Opportunity Alloc transferred to Deferred Revenue -62,051 - 113,251 113,251 0.00%Continuing Education, Adult, High Credit and Summer School 252,802 261,693 236,804 (24,889) -9.51%Cost Adjustment and Teacher Qualification and Experience 15,762,985 15,350,613 14,168,562 (1,182,051) -7.70%ECE Qualification and Experience 953,368 1,044,696 970,269 (74,427) -7.12%Earned Leave Savings Reduction - (95,896) (95,896) - 0.00%New Teacher Induction Program 83,912 87,081 83,696 (3,385) -3.89%Transportation Allocation 9,985,186 10,261,638 10,269,657 8,019 0.08%Administration & Governance 4,598,309 4,804,854 4,832,473 27,619 0.57%School Operations Allocation 14,000,389 14,199,164 14,326,205 127,041 0.89%Community Use of Schools 191,376 196,526 196,526 - 0.00%Capital Debt Support - Interest Portion 3,326,536 2,896,796 2,896,796 - 0.00%In year funding re 1415 Special Education final grant adjustment 94,249 - - - 0.00%Total Operating Grants for Student Needs 164,050,406 165,262,745 165,660,305 397,560 0.24%
Other Revenue 2,525,715 1,915,266 1,860,571 (54,695) Ministry Grants - Targeted Funding 1,588,892 972,348 1,301,056 328,708 Sub-Total Revenue and Grants 168,165,013 168,150,359 168,821,932 671,573
Capital Grants and Revenue
School Renewal used for Operating Expenses - R&M 253,545 - - - EDC Revenue used to fund prior land purchase and Study costs 291,505 - - - Sub-Total Revenue and Grants 168,710,063 168,150,359 168,821,932 671,573
Grants for Capital Purposes
School Renewal 830,847 1,878,911 1,878,911 - School Conditioning Grant 2,430,206 1,248,879 1,248,879 - Total Grants for Capital Purposes 3,261,053 3,127,790 3,127,790 -
Total Revenue and Grants for Compliance Purposes 171,971,116 171,278,149 171,949,722 671,573
Notes Earned leave savings reduction - grant assumes there will be savings in teacher supply costs due to the earned leave incentive program
2016-17
Revised to Actual Change
If the board does not see a reduction in the average Teacher absentissm than this reduction will not be applied - for budget supply cost budget was also reduced by $95,896 to offset grant reduction
Page 23
Special Grants Special Grants Total YTD Total YTD
YTD Revised YTD Revised YTD Revised YTD YTD Expenses Expenses
Overlay_Category 2015-16 Exp 2015-16 Expense Percentage 2016-17 Exp 2016-17 Budget Percentage 2015-16 Exp 2015-16 Expense Percentage 2016-17 Exp 2016-17 Budget Percentage 2015-16 Exp 2015-16 Expense 2016-17 Exp 2016-17 Budget 2015-16 Exp 2016-17 Exp 2015-16 2016-17
51 CLASS TEACHERS 20,808,094 86,408,405 24.1% 21,237,396 87,719,480 24.2% 5,852 40,096 15% 8,132 41,137 20% 20,813,946 86,448,501 21,245,528 87,760,617 17,293 20,813,946 21,262,821 52 SUPPLY TEACH/EA/ECE 1,141,949 5,198,069 22.0% 1,202,340 4,637,361 25.9% 1,141,949 5,198,069 1,202,340 4,637,361 4,990 493 1,146,939 1,202,833 53 TEACHER ASSISTANTS 3,098,133 11,727,178 26.4% 3,057,379 11,717,527 26.1% 3,098,133 11,727,178 3,057,379 11,717,527 1,011 942 3,099,144 3,058,321 53 ECE 1,022,610 3,769,599 27.1% 1,021,204 3,846,482 26.5% 1,022,610 3,769,599 1,021,204 3,846,482 2,562 1,099 1,025,172 1,022,303 54 COMPUTERS - 428,849 1,407,366 30% 370,432 1,501,873 25% 428,849 1,407,366 370,432 1,501,873 220 634 429,069 371,066 55 TEXT/SUPPLIES 949,553 3,214,650 30% 1,074,477 3,640,632 30% 949,553 3,214,650 1,074,477 3,640,632 39,648 4,213 989,201 1,078,690 56 PROF/PARA/TECH 868,735 3,395,043 25.6% 883,690 3,529,143 25.0% 33,649 174,354 19% 65,691 231,390 28% 902,384 3,569,397 949,381 3,760,533 902,384 949,381 57 LIBRARY/GUIDANCE 734,050 3,043,811 24.1% 736,723 2,924,993 25.2% 461 2,617 18% 385 734,511 3,046,428 737,109 2,924,993 734,511 737,109 58 STAFF DEVELOP 57,102 193,101 29.6% 96,835 441,202 21.9% 51,803 170,232 30% 65,280 218,041 30% 108,905 363,333 162,115 659,243 103,268 140,236 212,173 302,351 59 COORD/CONSULT 539,617 2,270,302 23.8% 539,181 2,252,291 23.9% 15,759 79,656 20% 17,987 118,137 15% 555,376 2,349,958 557,168 2,370,428 1,887 6,778 557,263 563,946 61 PRINCIPALS/VPS 1,653,923 6,874,762 24.1% 1,668,478 6,824,551 24.4% 10,144 49,486 20% 19,278 46,150 42% 1,664,066 6,924,248 1,687,755 6,870,701 7,761 5,623 1,671,827 1,693,378 62 SCHOOL OFFICE 953,442 3,547,110 26.9% 912,171 3,409,438 26.8% 205,880 562,096 37% 194,416 584,464 33% 1,159,322 4,109,206 1,106,587 3,993,902 25,427 21,253 1,184,749 1,127,840 63 CONTINUING ED 6,855 182,101 3.8% 2,302 181,005 1.3% 407 13,331 3% 22,400 0% 7,262 195,432 2,302 203,405 1,591 300 8,853 2,602 64 TRUSTEES 16,966 74,031 22.9% 20,029 77,810 25.7% 5,552 31,107 18% 5,267 36,137 15% 22,518 105,138 25,297 113,947 22,518 25,297 65 DIRECTOR/SOS 224,770 917,391 24.5% 215,684 870,623 24.8% 26,362 76,372 35% 33,024 87,812 38% 251,132 993,763 248,708 958,435 7,752 810 258,884 249,518 66 BOARD ADMIN 676,178 2,678,656 25.2% 742,121 2,904,837 25.5% 337,487 1,443,887 23% 299,633 1,037,319 29% 1,013,666 4,122,543 1,041,755 3,942,156 1,450 1,013,666 1,043,205 67 DEPT HEADS 62,727 257,836 24.3% 63,477 257,783 24.6% - - - 62,727 257,836 63,477 257,783 62,727 63,477 68 PUPIL TRANSP 94,387 278,564 33.9% 104,254 292,622 35.6% 2,354,755 9,627,712 24% 2,412,271 10,084,720 24% 2,449,142 9,906,276 2,516,525 10,377,342 2,449,142 2,516,525 70 SCH OPER/MTCE 2,184,907 8,382,145 26.1% 2,174,704 8,317,669 26.1% 1,490,486 6,188,824 24% 1,402,918 6,324,994 22% 3,675,393 14,570,969 3,577,622 14,642,663 67 3,675,393 3,577,689 71 SCH RENEWAL 85,860 3,514,598 2% 122,683 3,127,790 4% 85,860 3,514,598 122,683 3,127,790 85,860 122,683 72 OTHER PUPIL ACCOM 1,121,936 3,339,429 34% 1,045,624 2,911,796 36% 1,121,936 3,339,429 1,045,624 2,911,796 1,121,936 1,045,624 73 OTH/APPR DEBT - - - - - - 75 AMORTIZATION - 177,707 0% - 189,871 - 177,707 - 189,871 - - 78 OTH NON OPERATING - 107,688 2,000 - - - 107,688 2,000 - - 2,000 80 PSAB FUTURE BENEFITS - 1,639,500 0.0% - 1,177,328 0% - - 1,639,500 - 1,177,328 - - Grand Total 34,144,445 140,837,604 24.2% 34,677,969 141,382,145 24.5% 7,124,795 30,221,208 24% 7,139,499 30,204,663 24% 41,269,239 171,058,812 41,817,468 171,586,808 196,117 201,191 41,465,356 42,018,659
Notes
Compensation
Trustees includes repayment of previous year overpayment error that was discovered in November 2015EA needs in the system putting pressure on the budget Supply costs include Teachers, EA's and ECE's - to date is higher than prior year and putting pressure on the budget Staff Development higher than prior as FNMI allocation now in GSN and Student Success prior year deferred revenue is available to spend in 1617Library/Guidance - high replacement costs in 1516 are impacting the year to date percentage comparison
Other
All school budgets are allocated to Text/Supplies Line - Actual spending is recorded based on type of expenditure incurred- result is that some expenditure lines may appear to over/under budget ie School Office, Computers and Supply Teacher salaries and benefits
Other Pupil Accom - represents the interest on the Provincial supported debtBoard Administration Other -Includes Board office renovations in 1516School Renewal includes the School Conditioning projects funded by capital grants from the Province - those costs were not included in the revised budget which is reason for spending being higher than budget
Peterborough Victoria Northumberland and Clarington Catholic District School Board
Operating Expenditures
For the three month period ending November 30, 2016 with comparatives for the three month period ending November 30, 2015
COMPENSATION OTHER TOTAL
Page 24