This site is in beta — data may be incomplete and features are still being added.
Council Meeting/Documents/Consolidated Financial Statements - Year Ended December 31, 2024
Appendix

Consolidated Financial Statements - Year Ended December 31, 2024

June 17, 2025Pages 120–1298 sections

Formal financial statements for the Town of View Royal including the Consolidated Statement of Financial Position and the Statement of Operations.

1 CALL TO ORDER
2024 Accumulated surplus: $154,870,9492024 Cash and cash equivalents: $53,150,5272024 Net financial assets: $31,425,1402024 Annual surplus: $4,667,8802024 Tangible capital assets: $123,278,431

Consolidated Financial Statements

Page 120–129

Town of View Royal

Year ended December 31, 2024

45 View Royal Avenue Victoria, BC Canada V9B 1A6 www.viewroyal.ca

Page 120–129

Town of View Royal

Consolidated Statement of Financial Position

as at December 31, 2024

2024 2023
Financial assets
Cash and cash equivalents (Note 3) $ 53,150,527 $ 49,147,682
Property taxes receivable 283,848 122,881
Accounts receivable (Note 4) 1,980,226 1,975,958
Inventory held for sale 11,223 12,851
55,425,824 51,259,372
Liabilities
Accounts payable and accrued liabilities (Note 5) 4,000,716 5,045,005
Deposits 3,282,526 2,245,898
Deferred revenue (Note 6) 11,976,497 10,946,269
Prepaid property taxes 737,483 694,100
Long-term debt (Note 7) 3,688,412 4,146,384
Employee benefits and retirement obligations (Note 8) 315,050 309,584
24,000,684 23,387,240
Net financial assets 31,425,140 27,872,132
Non-financial assets
Tangible capital assets (Note 9) (Schedule 3) 123,278,431 122,183,649
Inventory of supplies 8,636 14,598
Prepaid expenses 158,742 132,690
123,445,809 122,330,937
Commitments and contingencies (Note 17)
Accumulated surplus (Note 10) $ 154,870,949 $ 150,203,069
Page 120–129

Town of View Royal

Consolidated Statement of Operations

Year ended December 31, 2024

Financial plan (Note 19) 2024 2023
Revenue
Taxes for municipal purposes (Note 14) $ 12,241,375 $ 12,209,528 $ 11,308,449
User charges and sales of services 5,396,732 5,842,294 5,130,968
Investment income 465,000 2,059,442 1,893,688
Actuarial adjustments on debt - 143,633 134,316
Penalties and fines 69,000 137,670 89,522
Development charges earned 553,276 348,948 225,086
Contributions from developers and others 634,500 1,049,550 913,350
Other revenue from own sources 319,696 503,746 391,437
Government grants and transfers (Note 16) 5,085,104 3,883,449 7,943,027
Gain (loss) on sale of tangible capital assets (Note 9) - (63,566) (29,388)
24,764,683 26,114,694 28,000,455
Expense
General government services 3,433,268 2,902,317 2,895,314
Protective services 7,137,579 6,137,187 5,954,298
Transportation services 5,237,213 4,852,813 4,796,810
Environmental health services 2,964,404 2,871,649 2,686,647
Development services 972,740 709,841 527,180
Recreation and cultural services 3,808,733 3,973,007 3,783,677
23,553,937 21,446,814 20,643,926
Annual surplus 1,210,746 4,667,880 7,356,529
Accumulated surplus, beginning 150,203,069 150,203,069 142,846,540
Accumulated surplus, ending $ 151,413,815 $ 154,870,949 $ 150,203,069
Page 120–129

Town of View Royal

Consolidated Statement of Change in Net Financial Assets

Year ended December 31, 2024

Financial plan (Note 19) 2024 2023
Annual surplus $ 1,210,746 $ 4,667,880 $ 7,356,529
Acquisition of tangible capital assets (8,777,156) (4,753,869) (2,780,314)
Contributed tangible capital assets - - -
Amortization of tangible capital assets 3,279,925 3,314,066 3,164,434
(Gain) loss on disposal and write-down of tangible capital assets - 63,566 29,388
Proceeds on sale of tangible capital assets - 35,800 7,200
Change in proportionate share of West Shore Parks and Recreation Society - 245,655 227,220
Change in inventory of supplies - 5,962 1,260
Change in prepaid expenses - (26,052) (16,767)
Increase (decrease) in net financial assets (4,286,485) 3,553,008 7,988,950
Net financial assets, beginning 27,872,132 27,872,132 19,883,182
Net financial assets, ending $ 23,585,647 $ 31,425,140 $ 27,872,132
Page 120–129

Town of View Royal

Consolidated Statement of Cash Flows

Year ended December 31, 2024

2024 2023
Cash provided by (used in)
Operating activities
Annual surplus $ 4,667,880 $ 7,356,529
Items not affecting operating activities
Amortization of tangible capital assets 3,314,066 3,164,434
(Gain) loss on disposal and write-down of tangible capital assets 63,566 29,388
Change in inventory of supplies 5,962 1,260
Change in prepaid expenses (26,052) (16,767)
Actuarial adjustment on debt (142,357) (125,652)
Change in proportionate share of West Shore Parks and Recreation Society 245,655 227,220
Decrease (increase) in non-cash financial assets
Property taxes receivable (160,967) 20,403
Accounts receivable (4,268) (57,605)
Inventory held for sale 1,628 2,994
Increase (decrease) in liabilities
Accounts payable and accrued liabilities (1,044,289) 524,354
Deposits 1,036,628 96,982
Deferred revenue 1,030,228 3,644,308
Prepaid property taxes 43,383 98,608
Employee benefits and retirement obligations 5,466 16,444
9,036,529 14,982,900
Capital activities
Acquisition of tangible capital assets (4,753,869) (2,780,314)
Proceeds on disposal of tangible capital assets 35,800 7,200
(4,718,069) (2,773,114)
Financing activities
Debt principal repaid (315,615) (315,615)
Increase in cash and cash equivalents 4,002,845 11,894,171
Cash and cash equivalents, beginning 49,147,682 37,253,511
Cash and cash equivalents, ending $ 53,150,527 $ 49,147,682
Page 120–129

Town of View Royal

Notes to Consolidated Financial Statements

Year ended December 31, 2024

The Town of View Royal (the "Town") was incorporated on December 5, 1988 by letters patent issued by the Province of British Columbia. Its principal activities are the provision and coordination of local government services to residents of the incorporated area. These services include general government administration, bylaw enforcement, planning and development services, building inspection, fire protection and emergency response planning, public transportation, parks and recreation, solid waste collection and disposal, sewer collection and disposal, and street lighting.

1. Significant accounting policies

a) Principles of consolidation

The Town follows Canadian public sector accounting standards. The consolidated financial statements of the Town are prepared in accordance with the recommendations of the Public Sector Accounting Board (PSAB).

b) Reporting entity

The consolidated financial statements reflect the combined assets, liabilities, accumulated surplus, revenue and expense of all of the Town's activities and funds. The consolidated financial statements also include the Town's proportionate share of the West Shore Parks and Recreation Society (West Shore). Interfund transactions and fund balances have been eliminated on consolidation.

c) Basis of accounting

The Town follows the accrual method of accounting for revenue and expense. Revenue is normally recognized in the year in which it is earned and measurable. Expense is recognized as it is incurred and measurable as a result of receipt of goods or services and/or the creation of a legal obligation to pay. Expense paid in the current period and attributable to a future period is recorded as prepaid expense.

d) Property tax revenue

Property tax revenue is recognized at the date property tax notices are issued, based on property assessment values issued by BC Assessment for the current year and tax rates established annually by bylaw. Assessments are subject to appeal and tax adjustments are recorded when the results of appeals are known.

e) Government transfers

Government transfers are recognized as revenue in the period the transfers are authorized and any eligibility criteria have been met, except to the extent that transfer stipulations give rise to an obligation that meets the definition of a liability. Transfers are recognized as deferred revenue when transfer stipulations give rise to a liability and recognized in the Consolidated Statement of Operations as revenue as the stipulation liabilities are settled.

1. Significant accounting policies (continued)

f) Revenue recognition

User charges and sales of services are recognized as revenue when the performance obligation has been satisfied and when the amount can be estimated and collection is reasonably assured. Deferred revenue is recorded until the performance obligation has been met on these exchange transactions.

For non-exchange transactions, deferred revenue includes grants from non-government sources, contributions and other amounts received from third parties pursuant to legislation, regulation and agreement which may only be used in certain programs, in completion of specific work, or for the purchase of tangible capital assets. Revenue for these non-exchange transactions is recognized when the related expenses are incurred, services performed, or the tangible capital assets are acquired.

Development cost charges are amounts which are restricted by government legislation or agreement with external parties. When qualifying expenses are incurred development cost charges are recognized as revenue in amounts which equal the associated expenses.

g) Investment income

Investment income is reported as revenue in the period earned. When required by the funding entity or related legislation, investment income earned on deferred revenue is added to the deferred revenue balance.

h) Cash equivalents

Cash equivalents are comprised primarily of Municipal Finance Authority (MFA) pooled investments including money market, intermediate and bond funds. Town funds invested with MFA are pooled with other local governments and are professionally managed and objectively benchmarked by large, secure financial services organizations.

i) Deposits

Receipts restricted by third parties are deferred and reported as deposits and are refundable under certain circumstances. Deposits that are prepayments are recognized as revenue when qualifying expenditures are incurred.

j) Employee benefits and retirement obligations

The Town and its employees make contributions to the Municipal Pension Plan. The Town's contributions are expensed as incurred and are included within the Consolidated Statement of Operations.

Sick leave and other retirement benefits are also available to the Town's employees. The costs of these benefits are actuarially determined based on service and best estimates of retirement ages and expected future salary and wage increases. The obligations under these benefit plans are accrued based on projected benefits as the employees render services necessary to earn the future benefits.

1. Significant accounting policies (continued)

k) Non-financial assets

Non-financial assets are not available to discharge existing liabilities and are held for use in the provision of services. They have useful lives extending beyond the current year and are not intended for sale in the ordinary course of operations.

i) Tangible capital assets

Tangible capital assets are recorded at cost, net of disposals, write-downs and amortization. The cost of tangible capital assets includes all amounts that are directly attributable to acquisition, construction, development or betterment of the asset. The cost less residual value of the tangible capital assets, excluding land, is amortized on a straight line basis over the estimated useful life as follows:

  • Land: Indefinite
  • Land improvements: 10 - 25 years
  • Buildings: 20 - 70 years
  • Vehicles, machinery and equipment: 3 - 20 years
  • Engineering structures: 10 - 100 years

Amortization is calculated monthly, including in the year of acquisition and disposal. Assets under construction are not amortized until the asset is available for productive use.

Tangible capital assets are written down when conditions indicate that they no longer contribute to the Town's ability to provide goods and services, or when the value of future economic benefits associated with the asset is less than the book value of the asset.

ii) Contributions of tangible capital assets

Tangible capital assets received as contributions are recorded at their fair value at the date of receipt, with the value of the contribution recorded as revenue.

iii) Works of art and cultural and historical treasures

The Town manages and controls various works of art and non-operational historical cultural assets including buildings, artifacts, paintings and sculptures located at Town sites and public display areas. These assets are not recorded as tangible capital assets and are not amortized due to the subjectivity of their value.

iv) Interest capitalization

The Town does not capitalize interest costs associated with the acquisition or construction of a tangible capital asset.

1. Significant accounting policies (continued)

k) Non-financial assets (continued)

v) Leased tangible capital assets

Leases which transfer substantially all of the benefits and risks incidental to ownership of property are accounted for as leased tangible capital assets. All other leases are accounted for as operating leases and the related payments are charged to expenses as incurred.

vi) Inventory of supplies

Inventory is recorded at the lower of cost and replacement cost.

l) Use of estimates

Page 120–129

The preparation of consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expense during the period. Significant estimates include assumptions used in estimating provisions for accrued liabilities, performing calculations of employee future benefits, sick benefits liability, collectability of accounts receivable, amortization of capital assets, determination of liability for contaminated sites, deferred charges and provisions for contingencies. Actual results could differ from those estimates. Adjustments, if any, will be reflected in operations in the period of settlement.

m) Adoption of new accounting standards

Effective January 1, 2024, the Town adopted the Public Sector Accounting Board’s (PSAB) new standard for the recognition, measurement and disclosure of revenue under PS 3400 Revenue. The new standard establishes when to recognize and how to measure revenue, and provides the related financial statement presentation and disclosure requirements. Under the new standard, revenue is differentiated between revenue arising from transactions that include performance obligations, referred to as “exchange transactions”, and transactions that do not have performance obligations.

Pursuant to the recommendations in PS 3400, the new standard was applied prospectively, and prior periods have not been restated. There was no material impact on the consolidated financial statements as a result of application of the new standard.

1. Significant accounting policies (continued)

n) Financial instruments

The Town recognizes its financial instruments when the Town becomes party to the contractual provisions of the financial instrument. All financial instruments are initially recorded at their fair value.

At initial recognition, the Town may irrevocably elect to subsequently measure any financial instrument at fair value. The Town has not made such an election during the year.

The Town subsequently measures investments in equity instruments quoted in an active market and all derivative instruments, except those that are linked to, and must be settled by delivery of, unquoted equity instruments of another entity, at fair value. Fair value is determined by published price quotations. Transactions to purchase or sell these items are recorded on the trade date. Net gains and losses arising from changes in fair value are recognized in the statement of remeasurement gains and losses. The Town has not presented a statement of remeasurement gains and losses as it does not have any items giving rise to remeasurement gains (losses). Interest income is recognized in the statement of operations. Investments in equity instruments not quoted in an active market and derivatives that are linked to, and must be settled by delivery of, unquoted equity instruments of another entity, are subsequently measured at cost. With the exception of those instruments designated at fair value, all other financial assets and liabilities are subsequently measured at amortized cost using the effective interest rate method.

Transaction costs directly attributable to the origination, acquisition, issuance or assumption of financial instruments subsequently measured at fair value are immediately recognized in operating annual surplus. Conversely, transaction costs are added to the carrying amount for those financial instruments subsequently measured at cost or amortized cost.

2. Financial instruments

The Town’s financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities, deposits, and long-term debt. The carrying amount of these financial instruments approximates their fair value because they are short-term in nature or because they bear interest at market rates.

Unless otherwise noted, it is management’s opinion that the Town is not exposed to significant interest or credit risks arising from these financial instruments.

Page 120–129

Document Images

(1)
Document image
Extracted from: 2025 06 17 Council Agenda - Agenda - Pdf