annual budget act, 2014-2015 - toquaht nation · toquaht nation government annual budget act,...

23
TOQUAHT NATION GOVERNMENT ANNUAL BUDGET ACT, 2014-2015 TNS 4/2014 This law enacted on March 24 th , 2014 Signed ____________________________________ Anne Mack, Ha’wilth of the Toquaht Nation DEPOSITED IN THE REGISTRY OF LAWS ON 2014-03-24 ____________________ Signature of Law Clerk

Upload: others

Post on 11-May-2020

1 views

Category:

Documents


0 download

TRANSCRIPT

TOQUAHT NATION GOVERNMENT

ANNUAL BUDGET ACT, 2014-2015

TNS 4/2014

This law enacted on March 24th

, 2014

Signed ____________________________________

Anne Mack, Ha’wilth of the

Toquaht Nation

DEPOSITED IN THE

REGISTRY OF LAWS

ON 2014-03-24

____________________

Signature of Law Clerk

TOQUAHT NATION GOVERNMENT

ANNUAL BUDGET ACT, 2014-2015 TNS 4/2014

Page 2

TOQUAHT NATION GOVERNMENT

ANNUAL BUDGET ACT, 2014-2015 TNS 4/2014

Page 3

TABLE OF CONTENTS

PART 1 - INTRODUCTORY PROVISIONS ........................................................................................................... 5

Short title .................................................................................................................................................................. 5 Executive oversight .................................................................................................................................................. 5 Adoption of annual budget ....................................................................................................................................... 5 Commencement ........................................................................................................................................................ 5

SCHEDULE 1 - ANNUAL BUDGET ........................................................................................................................ 7

TOQUAHT NATION GOVERNMENT

ANNUAL BUDGET ACT, 2014-2015 TNS 4/2014

Page 4

TOQUAHT NATION GOVERNMENT

ANNUAL BUDGET ACT, 2014-2015 TNS 4/2014

Page 5

PART 1 - INTRODUCTORY PROVISIONS

Short title

1.1 This Act may be cited as the Annual Budget Act, 2014-2015.

Executive oversight

1.2 The member of the Executive holding the finance portfolio is responsible for the

executive oversight of this Act.

Definitions

1.3 Words or expressions defined in the Financial Administration Act that are also used in

this Act will, except where the context requires otherwise or is otherwise indicated, have

the same meaning as those words or expressions defined in the Financial Administration

Act.

Adoption of annual budget

1.4 The annual budget attached as Schedule 1 is adopted for the 2014-2015 fiscal year.

Specific purpose revenue

1.5 (a) Subject to subsection (b), if during the 2014-2015 fiscal year the Toquaht Nation

receives revenue for a specified purpose and that revenue and the associated

expenses for the specified purposes are not budgeted for in Schedule 1, upon

receipt of that revenue, the director of operations may, by order, amend

Schedule 1 by

(i) adding additional revenue in an amount equal to the revenue received for

the specified purpose, and

(ii) adding additional expenses in the amounts equal to the anticipated

expenditures required to carry out the specified purposes.

(b) The revenue contemplated in this section may not be revenue received from a

Toquaht institution or a Toquaht corporation.

Commencement

1.6 This Act comes into force on March 31, 2014.

TOQUAHT NATION GOVERNMENT

ANNUAL BUDGET ACT, 2014-2015 TNS 4/2014

Page 6

TOQUAHT NATION GOVERNMENT

ANNUAL BUDGET ACT, 2014-2015 TNS 4/2014

Page 7

SCHEDULE 1 - ANNUAL BUDGET

FOR THE TOQUAHT NATION FOR THE 2014-2015 FISCAL YEAR

TOQUAHT NATION GOVERNMENT

ANNUAL BUDGET ACT, 2014-2015 TNS 4/2014

Page 8

Schedule 1

Toquaht Nation GovernmentAnnual Budget

2014‐15

Adopted byCouncil

March 24, 2014

_

2

Toquaht Nation Vision Statement 4Toquaht Nation Goals 5Summary of Revenues & Expenses 6Summary of Revenues, Expenses, Surpluses, Investments 7Finance Department Outcomes 8Finance Department Budget 9Community Services Department Outcomes 10Community Services Department Budget 11Lands, Public Works and Natural Resources Department Outcomes 12Lands, Public Works and Natural Resources Department Budget 13Capital Projects & Economic Development Outcomes 14Capital Projects & Economic Development Budget 15

Table of Contents

3

Toquaht Nation Vision

through innovative programs to ensure our traditional  values continue to guide us, as we build a 

better life for our people.

We are a proud Nation whose purpose is to ensure a future that provides a safe and affordable environment to raise a family, while living in harmony within our ḥaḥułi:

 where health & well‐being, social and spiritual needs are met.

We will use our lands in ways that support our traditions,while also looking for new ways to allow our people to thrive.

The balance between our cultural connection to the land and having a strong economic land base is the most important factor in future land use decision‐making.

Our teachings – our way of life – will be passed on 

4

Citizens:** Happy, healthy families** Engaged, supported youth and elders** Bring people home** Independant citizens with the education

and training for employment

Lands and Resources:** Safe communities** Clean, healthy environment** Lands & resources used sustainably to

support economic development and job creation

Government:**  A government that is accountable, approachable,

financially sustainable and transparent

Toquaht Nation Goals

5

Acct # Description Amount Acct # Description Amount4210 FFA‐BC‐FUNDS Sch. F.1 14,118         0.42% 7120 Administration 6,700         0.22%

4250 FFA‐CDA‐FUNDS Sch. B, Table 1 939,069       28.16% 7125 Advertising 5,750         0.19%

4310 NTC Child Welfare 18,196         0.55% 7130 Allocations 50,000       1.64%

4340 NTC Expense Reimbursements 14,700         0.44% 7140 Allowance ‐ Comfort 300             0.01%

4350 NTC Health Canada 13,342         0.40% 7150 Allowance ‐ Grade 1 to 12 8,450         0.28%

4370 NTC Natural Resources Revenue 50,000         1.50% 7152 Allowance ‐ Post Secondary 500             0.02%

4380 NTC Patient/IRS Travel Reimb. 12,000         0.36% 7154 Allowance, Living ‐ Post Secondary 7,000         0.23%

4610 Canada Food Inspection Agency 5,012           0.15% 7165 Application Fees 1,000         0.03%

4680 Expense Reimbursements 84,500         2.53% 7180 Audit & Accounting 27,000       0.88%

5505 Loans 763,060       22.88% 7212 Bank Charges & Interest 5,450         0.18%

5510 Forgiveable Loans 134,166       4.02% 7260 Books & Supplies ‐ Grade 1 to 12 3,045         0.10%

5750 Natural Resources Revenue 35,500         1.06% 7261 Books & Supplies ‐ ABE 500             0.02%

5850 Rental Income 24,000         0.72% 7262 Books & Supplies ‐ Post Secondary 1,500           0.05%

5925 Distribution from Qacca Settlement Trust 215,834       6.47% 7335 Child Care 750             0.02%

5930 Distribution from Toquaht Holdings 178,520       5.35% 7350 Clinical Supplies 500             0.02%

5950 Interest Income ‐ Leith Wheeler 99,300         2.98% 7355 Committed Funds 235,000     7.70%

2,601,317   78.01% 7360 Consulting 144,140     4.72%

7361 Contingency 52,400       1.72%

7362 Courier/Postage 2,650         0.09%

Community Initiatives 805,549       24.16% 7390 Cultural Expenses 12,000       0.39%

Economic Development 72,358‐         ‐2.17% 7440 Christmas 16,000       0.52%

733,191       21.99% 7460 Donations 500             0.02%

7480 Dues/Memberships 1,900         0.06%

7558 Engineering 48,380       1.59%

Total Available Revenue & Surpluses 3,334,508   100.00% 7568 Equipment Purchases 438,250     14.36%

7570 Equipment Rental 24,850       0.81%

7680 Fuel/Oil/Grease 6,700         0.22%

7864 Honourarium ‐ Director 2,500         0.08%

Transfers from Community Initiatives 449,602       61.32% 7865 Honourarium ‐ Council 39,000       1.28%

7866 Honourarium ‐ Executive 36,000       1.18%

7867 Honourarium ‐ Committee 7,150         0.23%

7868 Honourarium ‐ Citizens 200             0.01%

7955 Insurance & Licences 13,650       0.45%

8228 Legal Fees 25,200       0.83%

8250 Loan Payment ‐ Interest 85,816       2.81%

8251 Loan Payment ‐ Principal 168,213     5.51%

8312 Material & Supplies 32,150       1.05%

8325 Meeting Expenses 16,200       0.53%

8460 Non‐insured Benefits 2,500         0.08%

8470 NTC Service Agreement 149,900     4.91%

8530 Office Supplies 8,500         0.28%

8670 Professional Fees 228,000     7.47%

8671 Project Management 10,000       0.33%

8672 Property Tax 250             0.01%

8825 Rent 48,000       1.57%

8828 Repairs & Maintenance 5,000         0.16%

8960 Social Assistance ‐ Basic 12,927       0.42%

8978 Sub Contract 283,700     9.30%

9070 Training 11,500       0.38%

9072 Travel ‐ Staff 22,800       0.75%

9073 Travel ‐ Director 2,500         0.08%

9074 Travel ‐ Council 8,500         0.28%

9075 Travel ‐ Executive 23,938       0.78%

9076 Travel ‐ Committee 2,350         0.08%

9077 Travel ‐ Citizens 8,400         0.28%

9079 Travel ‐ Patient/IRS 12,000       0.39%

9082 Tuition ‐ Post Secondary 6,500         0.21%

9180 Utilities 31,900       1.05%

9460 Youth Activity Expenses 4,901         0.16%

6610 Wages & Benefits 639,559     20.96%

3,050,919 100.00% 91.50%

‐             Estimated Surplus 2014‐15 283,589     8.50%

Estimated Available 2013‐14 Surpluses

Surpluses Used for 2014‐15

%TotalExpensesRevenues Total %

 6

C.I. S+ TotalFFA - Canada 36% 939,069 939,069 - 939,069

FFA- BC 1% 14,118 14,118 - 14,118

Interest Income - Leith Wheeler 4% 99,300 - 99,300 99,300

Own Source Revenues 19% 503,854 - 503,854 503,854

Nuu-chah-nulth Tribal Council 2% 58,238 - 58,238 58,238

Other 3% 89,512 - 89,512 89,512

Loans/Grants- Ec. Dev. 33% 897,226 897,226 897,226

Total New Revneue 100% 2,601,317 953,187 1,648,130 2,601,317

Total New Revenues 78% 2,601,317 953,187 1,648,130 2,601,317 Community Initiatives Surplus 22% 733,191 733,191 733,191 Total New and Surplus Revenue: 100% 3,334,508 953,187 1,648,130 733,191 3,334,508

Programs Page C.I. S+ TotalFinance Department 8-9 29% 897,639 343,485 554,154 897,639

Community Services Department 10-11 11% 333,385 297,489 35,896 333,385

Lands, PWNR Department 12-13 16% 503,226 228,872 39,354 235,000 503,226

Capital & Ec Dev Department's 14-15 44% 1,316,669 83,340 1,018,726 214,602 1,316,669

Total Expenses 91% 100% 3,050,919 953,187 1,648,130 449,602 3,050,919TE/TN&SR 29% 49% 13% 91%

Estimated Surplus 9% 283,589 - - 283,589 283,589 ES/TN&SR 0% 9% 9%

Check 100% 3,334,508 953,187 1,648,130 733,191 3,334,508 29% 49% 22% 100%

InvestmentsCapital Transfer Investment in QST 622,395

RRS Investment in QST 43,000

Total Invested in Qacca Settlement Trust 665,395

Investment in Implementation Fund 150,342

Total Investments 815,737

Total Expenses FFA Other

Toquaht Nation Government

Operating Fund Budget

Summary Schedule of Revenues, Expenditures, Surpluses and Investments

Year Ending March 31, 2015

Revenue Source Total FFA Other

 7

** AdministrationManage the finances of the Nation and provide reports to the Council,Executive, Nation Directors, Finance committee and the Citizens

** ImplementationImplement the Maa‐nulth Treaty Final Agreement with Canada and BCand Toquaht campground remediation negotiations with BC

** GovernanceCouncil and Executive to govern the Nation and report to the citizens at the People's Assemblies on the activities of the Nation

Committees: Standing Committee on FinanceTreaty Implementation CommitteeCommittee of the Whole

Finance Department Outcomes

8

9090 1135 9010ACCT REVENUE

SOURCESADMIN IMP GOV

AcctTotal

4250 FFA‐CDA‐FUNDS Sch. B, Table 1 229,365 114,120 343,485      5925 Dist. Fr. Qacca Settlement Trust 215,834 215,834      5930 Dist. Fr. Toquaht Holdings 55,570    106,950 162,520      5950 Interest Income ‐ Leith Wheeler 99,300    99,300         4680 Expense Reimbursements 76,500    76,500         

Total Revenues 521,699 268,990 106,950 897,639      Check 897,639      

ACCT EXPENSES ADMIN IMP GOVAcctTotal

7120 Administration 700         700              7125 Advertising 250         250              7180 Audit & Accounting 25,000    25,000         7212 Bank Charges & Interest 5,000      100         5,100           7335 Child Care 750         750              7360 Consulting 2,000      12,500    14,500         7362 Courier/Postage 2,000      200         2,200           7390 Cultural Expense 12,000    12,000         7460 Donations 300         200         500              7480 Dues/Memberships 750         500         1,250           7568 Equipment Purchases 750         2,000      2,750           7570 Equipment Rental 12,000    12,000         7865 Honorarium ‐ Council 36,000    36,000         7866 Honorarium ‐ Exec 36,000    36,000         7867 Honorarium ‐ Committee 3,150      3,150           7955 Insurances & Licences 1,000      750         1,750           8228 Legal Fees 200         5,000      5,200           8250 Loan Payment ‐ Interest 46,400    46,400         8251 Loan Payment ‐ Principal 127,134 127,134      8312 Materials and Supplies 200         1,000      1,200           8325 Meeting Expense 750         500         5,000      6,250           8530 Office Supplies 8,000      8,000           8670 Professional Fees 5,000      50,000    55,000         8825 Rent 48,000    48,000         8978 Sub Contract 5,000      5,000           9070 Training 5,000      1,000      6,000           9072 Travel ‐ Staff 2,500      2,000      2,000      6,500           9074 Travel ‐ Council 2,000      3,000      5,000           9075 Travel ‐ Executive 7,738      7,200      14,938         9076 Travel ‐ Committee 700         700              9077 Travel ‐ Citizens 5,000      5,000           9180 Utilities 16,000    600         16,600         6610 Wages & Benefits 377,399 9,418      386,817      

Total Expenses 521,699 268,990 106,950 897,639      Check 897,639      

Balanced? ‐          ‐          ‐          1                   

DEPARTMENTS

Toquaht Nation GovernmentOperating Fund Budget

Schedule of Revenue and ExpensesYear Ending March 31, 2015

FINANCE DEPARTMENT

DEPARTMENTS

 9

** Child WelfareThe child welfare fund will be used to provide school supplies, good gradesincentive, NCN Tlupiich Games funding to NTC, youth activites funding and family support work for Toquaht children

** EducationThe education department will oversee post secondary funding as wellas support Adult Basic Education and tutoring

** HealthThe health department will provide services to improve overall health of Toquaht citizens

** Language & CultureThe Nation will strive to revitalize their language and culture 

** Social DevelopmentThe social development department will provide social assistance toeligible Toquaht citizens living on Toquaht lands

**  Youth Council

Youth will be encouraged to build their capacity in their personal and

 professional endeavors

Committees: Community Emergency Preparedness CommitteeCitizenship and Enrolment CommitteeCommunity Garden Committee

Community Services Department Outcomes

10

8100 8220 1600 8510 8710 8970

ACCT REVENUESOURCES

CHILDWELFARE

EDUCATION

HEALTH LANG & CULTURE

SOCIALDEVEL

YOUTHCOUNCIL

AcctTotal

4250 FFA‐CDA‐FUNDS Sch. B, Table 1 87,100    145,502 30,760    12,927      21,200      297,4894310 NTC Child Welfare 18,196    18,196   4340 NTC Expense Reimbursements 4,500      1,200        5,700     4380 NTC Patient/IRS Travel Reimb 12,000    12,000   

Total Revenues 18,196    87,100    162,002 30,760    14,127      21,200      333,385Check 333,385

ACCT EXPENSESCHILD

WELFAREEDUCATION

HEALTH LANG & CULTURE

SOCIALDEVEL

YOUTHCOUNCIL

AcctTotal

7140 Allowance ‐ Comfort 300         300        7150 Allowance ‐ Grade 1 to 12 8,450      8,450     7152 Allowance ‐ Post Secondary 500         500        7154 Allowance, Living ‐ Post Secondary 7,000      7,000     7260 Books & Supplies ‐ Grade 1 to 12 3,045      3,045     7261 Books & Supplies ‐ ABE 500         500        7262 Books & Supplies ‐ Post Secondary 1,500      1,500     7350 Clinical Supplies 500         500        7360 Consulting 3,500      500         24,960    28,960   7480 Dues/Memberships 300         300        7867 Honorarium ‐ Committee 500         500        7868 Honorarium ‐ Citizens 200          200        7955 Insurances & Licences 600         600        8312 Materials and Supplies 150         500         1,500      1,500      3,650     8325 Meeting Expense 500         1,000      1,500      1,900        4,900     8460 Non Insured Benefits 2,500      2,500     8470 NTC  Service Agreement 800         66,100    83,000    149,9008530 Office Supplies 500         500        8960 Social Assistance ‐ Basic 12,927      12,927   8978 Sub Contract 500         2,000      15,600      18,100   9070 Training 1,000      500         1,000        2,500     9072 Travel ‐ Staff 350         500         2,800      500         1,200        5,350     9075 Travel ‐ Exec 3,500      3,500     9076 Travel ‐ Committee 200         200        9077 Travel ‐ Membership 500         1,000      1,900        3,400     9079 Travel ‐ Patient/IRS 12,000    12,000   9082 Tuition ‐ Post Secondary 6,500      6,500     9180 Utilities 600          600        9460 Youth Activity Expenses 4,901      4,901     6610 Wages & Benefits 49,602    49,602   

Total Expenses 18,196    87,100    162,002 30,760    14,127      21,200      333,385Check 333,385

Balanced? ‐          ‐          ‐          ‐          ‐            ‐           ‐         

COMMUNITY SERVICES DEPARTMENT

DEPARTMENTS

DEPARTMENTS

Toquaht Nation GovernmentOperating Fund Budget

Schedule of Revenue and ExpensesYear Ending March 31, 2015

 11

** Lands, Public WorksProvide land management and planning services, oversee the Official Community Plan, and community operation services, eg. operate water treatment facility, garbage pick‐up

** Natural ResourcesManage fisheries, wildlife and migratory birds activities

** Domestic HarvestingAdminister domestic harvesting of the Nation

Committees: Lands CommitteeFish and Wildlife Committee

Lands, Public Works, and Natural ResourcesDepartment Outcomes

12

8540 7310 8360

ACCT REVENUESOURCES

LANDS PUBLIC WORKS

NATURALRESOURCES

DOMESTIC HARVEST

AcctTotal

4250 FFA‐CDA‐FUNDS Sch. B, Table 1 160,112 33,200    193,312  4250 FFA‐CDA‐FUNDS Sch. G, Table 1 35,560     35,560     4340 NTC Expense Reimbursements 9,000       9,000       4350 NTC Health Canada 13,342    13,342     4610 Canada Food Inspection Agency 5,012      5,012       4680 Expense Reimbursements 3,000      3,000       5850 Rental Income 9,000      9,000       9704 Fr. C.I. to 7310 235,000   235,000  

Total Revenues 190,466 279,560   33,200    503,226  Check 503,226  

ACCT EXPENSESLANDS PUBLIC WORKS

NATURALRESOURCES

DOMESTIC HARVEST

AcctTotal

7355 Committed Funds 235,000   235,000  7360 Consulting 2,000      500           2,500       7361 Contingency 5,000      5,000       7362 Courier/Postage 250           200          450          7480 Dues/Memberships 350         350          7568 Equipment Purchases 1,000      1,500       2,500       7570 Equipment Rental 3,600      250           5,000       8,850       7680 Fuel/Oil/Grease 2,500      1,200       2,500       6,200       7865 Honourarium ‐ Council 3,000       3,000       7867 Honourarium ‐ Committee 1,000      500           1,500       7955 Insurances & Licences 9,000      300           9,300       8228 Legal Fees 7,000      7,000       8312 Materials and Supplies 7,000      1,000       300          8,300       8325 Meeting Expense 300         750           1,050       8670 Professional Fees 12,000    12,000     8672 Property Tax 250         250          8828 Repairs and Maintenance 2,500      2,500       5,000       8978 Sub Contract 3,500      25,000    28,500     9070 Training 1,000      1,000       9072 Travel ‐ Staff 5,000      2,750       200          7,950       9074 Travel ‐ Council 3,500       3,500       9075 Travel ‐ Exec 500         2,000       2,500       9076 Travel ‐ Committee 200         250           450          9180 Utilities 12,500    1,200       13,700     6610 Wages & Benefits 114,266 23,110     137,376  

Total Expenses 190,466 279,560   33,200    503,226  Check 503,226  

Balanced? ‐          ‐            ‐           ‐           

DEPARTMENTS

Toquaht Nation GovernmentOperating Fund Budget

Schedule of Revenue and ExpensesYear Ending March 31, 2015

LANDS, PUBLIC WORKS, NATURAL RESOURCES DEPARTMENT

DEPARTMENTS

 13

** Capital Projects DevelopmentIdentify capital project needs and research feasibility studies and design(community sewage, community building, infrastructure to support community development, etc.)

** 68 Hectare Land PurchasePurchase 68 hectares of the F1 lands, per the Maa‐nulth Final Agreement, located in the vicinity of Chenatha, to be used as outlined in the Official Community Plan (OCP)

** Economic DevelopentResearch economic development opportunities and provide support forToquaht entrepreneurs(new boat ramp, old boat ramp repair, forestry potentials, etc.)

** Hayu Fishing EnterprisesToquaht is a partner in the Hayu Fishing Enterprises with Ehattesaht,Nuchahtlaht, and Hesquiaht to revitalize fishing activities of the four Nations

** Lucky Creek Hydro ProjectContinue with environmental studies, preliminary engineering and thedevelopment a business plan for the Lucky Creek Hydro project

** Environmental Approvals (New Marina)Continue with next stage of DFO approvals for the potential construction of a newmarina at the Secret Beach campground

** Secret Beach DevelopmentContinue with the development of the Secret Beach campground and kayak launch

** Wendy Creek Bridge ReplacementReplace Wendy Creek Bridge to improve access to Chenatha, the gravel pit, the industrial site, and for BC Hydro maintenance, community forest operations, etc.

Committees:Capital Projects Development CommitteeStanding Committee on Economic Development

Capital Projects Development &Economic Development Outcomes

14

3210 3010 1400 8410 1415 1425 8541 1430

ACCT REVENUESOURCES

CapitalProj.Dev.

68 HaLP

Ec.Dev.

HayuFishing

Lucky Creek Hydro

Env Appr (New 

Marina)

SecretBeachDev.

Wendy Creek Bridge

AcctTotal

4250 FFA‐CDA‐FUNDS Sch. B, Table 1 33,139    36,083   69,222      4210 FFA‐BC‐FUNDS RECEIVED (Sch. F.1) 14,118   14,118      4370 NTC Natural Resources Revenue 50,000   50,000      4680 Expense Reimbursements 5,000      5,000         5505 Loans (BMO or NEDC) 400,000 202,060 161,000    763,060    5510 NEDC Forgivable Loan 1 (Secret Beach) 26,833      26,833      5510 NRT Equity Match 1 (Secret Beach) 26,833      26,833      5510 Business Equity Program 1 (Secret Beach) 80,500      80,500      5750 Natural Resource Revenue 35,500   35,500      5850 Rental Income 15,000   15,000      5930 Dist. Fr. Toquaht Holdings 16,000   16,000      9704 Fr. C.I. Surplus to … 60,241   5,573      26,967   35,000    48,321      38,500   214,602    

Total Revenues 33,139    460,241 122,274 55,000   229,027 35,000    343,487    38,500   1,316,668 Check 1,316,668 

ACCT EXPENSESCapitalProj.Dev.

68 HaLP

Ec.Dev.

HayuFishing

Lucky Creek Hydro

Env Appr (New 

Marina)

SecretBeachDev.

Wendy Creek Bridge

AcctTotal

7120 Administration 6,000      6,000         7125 Advertising 5,500        5,500         7130 Allocations 50,000   50,000      7165 Application Fees 1,000      1,000         7180 Audit & Accounting 2,000      2,000         7212 Bank Charges & Interest 250          100         350            7360 Consulting 6,500       5,000      10,000   64,180   5,000       2,500        5,000      98,180      7361 Contingency 2,000       5,000      5,000      3,500       28,400      3,500      47,400      7440 Christmas 16,000   16,000      7558 Engineering 3,000       29,380   3,000       8,000        5,000      48,380      7568 Equipment Purchases 400,000 33,000      433,000    7570 Equipment Rental 1,500      1,500       1,000      4,000         7680 Fuel/Oil/Grease 300          200         500            7864 Honorarium ‐ Director 2,500      2,500         7867 Honorarium ‐ Committee 1,000       1,000      2,000         7955 Insurances & Licences 2,000      2,000         8228 Legal Fees 8,000      5,000      13,000      8250 Loan Payment ‐ Interest 13,534   14,405   11,477      39,416      8251 Loan Payment ‐ Principal 18,507   12,563   10,010      41,079      8312 Materials and Supplies 500          1,000       15,500      2,000      19,000      8325 Meeting Expenses 500          2,500      1,000      4,000         8670 Professional Fees 2,500       2,000      24,000   102,500 15,000    15,000      161,000    8671 Project Management 10,000      10,000      8978 Sub Contract 5,000      4,000       203,100    20,000   232,100    9070 Training 2,000      2,000         9072 Travel ‐ Staff 500         2,500      3,000         9073 Travel ‐ Director 2,500      2,500         9075 Travel ‐ Exec 500         2,500      3,000         9076 Travel ‐ Committee 500          500         1,000         9180 Utilities 1,000        1,000         6610 Wages & Benefits 16,089    45,674   2,000       2,000      65,763      

Total Expenses 33,139    460,241 122,274 55,000   229,027 35,000    343,487    38,500   1,316,669 Check 1,316,669 

Balanced? ‐           ‐          ‐          ‐          ‐          0                ‐          0                

DEPARTMENTS

Toquaht Nation GovernmentOperating Fund Budget

Schedule of Revenue and ExpensesYear Ending March 31, 2015

CAPITAL PROJECTS & ECONOMIC DEVELOPMENT DEPARTMENT's

DEPARTMENTS

 15