This site is in beta — data may be incomplete and features are still being added.
Council Meeting/Documents/Town of View Royal Consolidated Financial Statements Year ended December 31, 2020
Appendix

Town of View Royal Consolidated Financial Statements Year ended December 31, 2020

May 4, 2021Pages 16–4215 sections

The draft financial results for the Town of View Royal for the 2020 fiscal year.

1 CALL TO ORDER
Accumulated surplus at end of 2020: $145,448,627Annual surplus for 2020: $2,527,621Cash and cash equivalents: $30,255,883Total financial assets: $31,437,512

Consolidated Financial Statements

Town of View Royal

Year ended December 31, 2020

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

Page 16–42

TABLE OF CONTENTS

Item Page
Management's Responsibility for Financial Reporting
Independent Auditors' Report
Consolidated Financial Statements
Statement A: Consolidated Statement of Financial Position 1
Statement B: Consolidated Statement of Operations 2
Statement C: Consolidated Statement of Change in Net Financial Assets 3
Statement D: Consolidated Statement of Cash Flows 4
Notes to Consolidated Financial Statements 5
Supporting Schedules
Schedule 1: Consolidated Schedule of Segment Disclosure by Service - 2020 20
Schedule 2: Consolidated Schedule of Segment Disclosure by Service - 2019 21
Schedule 3: Consolidated Schedule of Tangible Capital Assets 22
Page 16–42

MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL REPORTING

The consolidated financial statements have been prepared by management in accordance with Canadian public sector accounting standards for British Columbia local governments and the integrity and objectivity of these statements are management's responsibility. Management is also responsible for all the statements and schedules, and for ensuring that this information is consistent, where appropriate, with the information contained in the financial statements.

Management is also responsible for implementing and maintaining a system of internal controls to provide reasonable assurance that reliable financial information is produced.

View Royal's Mayor and Council are responsible for ensuring that management fulfils its responsibilities for financial reporting and internal control and exercises this responsibility by meeting with management and the external auditors to review the consolidated financial statements and to discuss any significant financial reporting or internal control matters prior to their acceptance of the consolidated financial statements.

The external auditors, MNP LLP, conduct an independent examination, in accordance with generally accepted auditing standards, and express their opinion on the financial statements. Their examination includes a review and evaluation of the Town of View Royal's system of internal controls and appropriate tests and procedures to provide reasonable assurance that the financial statements are presented fairly. The external auditors have full and free access to the Mayor and Council.

Chief Administrative Officer Director of Finance

May 04, 2021

Placeholder

Placeholder

Statement A

Town of View Royal

Consolidated Statement of Financial Position

as at December 31, 2020

2020 2019
Financial assets
Cash and cash equivalents (Note 3) $ 30,255,883 $ 25,772,638
Property taxes receivable 167,906 117,513
Accounts receivable (Note 4) 1,005,666 1,811,500
Inventory held for sale 8,057 6,056
31,437,512 27,707,707
Liabilities
Accounts payable and accrued liabilities (Note 5) 4,372,172 4,200,315
Deposits 1,186,416 1,373,534
Deferred revenue (Note 6) 5,923,275 5,207,883
Prepaid property taxes 521,326 545,633
Long-term debt (Note 7) 5,419,897 5,811,314
Employee benefits and retirement obligations (Note 8) 257,358 228,528
17,680,444 17,367,207
Net financial assets 13,757,068 10,340,500
Non-financial assets
Tangible capital assets (Note 9) (Schedule 3) 131,577,469 132,271,761
Inventory of supplies 12,699 14,505
Prepaid expenses 101,391 294,240
131,691,559 132,580,506
Commitments and contingencies (Note 16)
Significant event (Note 22)
Accumulated surplus (Note 10) $ 145,448,627 $ 142,921,006

Dawn Christenson, BAccS, CPA, CGA Officer responsible for financial administration Pursuant to Section 149 of the Community Charter (SBC 2003)

The accompanying notes and schedules are an integral part of these consolidated financial statements.

Statement B

Town of View Royal

Consolidated Statement of Operations

Year ended December 31, 2020

Financial plan (Note 18) 2020 2019
Revenue
Taxes for municipal purposes (Note 13) $ 9,251,211 $ 9,219,894 $ 8,923,954
User charges 4,520,000 4,006,648 3,004,803
Investment income 110,000 622,943 513,478
Actuarial adjustments on debt - 93,107 77,529
Penalties and fines 60,000 54,567 63,804
Development charges earned 859,887 806,024 22,092
Contributions from developers and others - 37,500 365,016
Other revenue from own sources 321,019 399,362 439,805
Government grants and transfers (Notes 14, 15) 3,230,138 4,295,221 3,718,856
18,352,255 19,535,266 17,129,337
Expense
General government services 2,595,393 2,175,243 2,262,573
Protective services 4,840,917 4,397,459 4,290,102
Transportation services 4,971,193 4,664,180 4,719,454
Environmental health services 2,520,175 2,414,231 985,338
Development services 791,011 542,086 481,838
Recreation and cultural services 3,191,338 2,814,446 3,182,502
18,910,027 17,007,645 15,921,807
Annual surplus (deficit) (557,772) 2,527,621 1,207,530
Accumulated surplus, beginning 142,921,006 142,921,006 141,713,476
Accumulated surplus, ending $ 142,363,234 $ 145,448,627 $ 142,921,006

The accompanying notes and schedules are an integral part of these consolidated financial statements.

Statement C

Town of View Royal

Consolidated Statement of Change in Net Financial Assets

Year ended December 31, 2020

Financial plan (Note 18) 2020 2019
Annual surplus (deficit) $ (557,772) $ 2,527,621 $ 1,207,530
Acquisition of tangible capital assets (3,828,631) (2,383,073) (2,293,741)
Contributed tangible capital assets - - (341,590)
Amortization of tangible capital assets 3,059,754 3,133,093 3,083,698
(Gain) loss on disposal and write-down of tangible capital assets - (82,152) 17,328
Proceeds on sale of tangible capital assets - 106,299 -
Change in proportionate share of West Shore Parks and Recreation Society - (79,875) (5,266)
Change in inventory of supplies - 1,806 (2,895)
Change in prepaid expenses - 192,849 (213,182)
Increase (decrease) in net financial assets (1,326,649) 3,416,568 1,451,882
Net financial assets, beginning 10,340,500 10,340,500 8,888,618
Net financial assets, ending $ 9,013,851 $ 13,757,068 $ 10,340,500

The accompanying notes and schedules are an integral part of these consolidated financial statements.

Statement D

Town of View Royal

Consolidated Statement of Cash Flows

Year ended December 31, 2020

Page 16–42
2020 2019
Cash provided by (used in)
Operating activities
Annual surplus $ 2,527,621 $ 1,207,530
Items not affecting operating activities
Contributed tangible capital assets - (341,590)
Amortization of tangible capital assets 3,133,093 3,083,698
(Gain) loss on disposal and write-down of tangible capital assets (82,152) 17,328
Change in inventory of supplies 1,806 (2,895)
Change in prepaid expenses 192,849 (213,182)
Actuarial adjustment on debt (93,107) (77,529)
Change in proportionate share of West Shore Parks and Recreation Society (79,875) (5,266)
Decrease (increase) in non-cash financial assets
Property taxes receivable (50,393) (17,654)
Accounts receivable 813,994 186,848
Inventory held for sale (2,001) 5,477
Increase (decrease) in liabilities
Accounts payable and accrued liabilities 171,857 962,679
Deposits (187,118) (551,377)
Deferred revenue 715,392 366,649
Prepaid property taxes (24,307) 93,938
Employee benefits and retirement obligations 28,830 1,071
7,066,489 4,715,725
Capital activities
Acquisition of tangible capital assets (2,383,073) (2,293,741)
Proceeds on disposal of tangible capital assets 106,299 -
(2,276,774) (2,293,741)
Financing activities
Debt principal repaid (306,470) (306,470)
Increase in cash and cash equivalents 4,483,245 2,115,514
Cash and cash equivalents, beginning 25,772,638 23,657,124
Cash and cash equivalents, ending $ 30,255,883 $ 25,772,638

The accompanying notes and schedules are an integral part of these consolidated financial statements.

Page 16–42

Notes to Consolidated Financial Statements

Year ended December 31, 2020

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) Deferred revenue

Deferred revenue includes grants, contributions and other amounts received from third parties pursuant to legislation, regulation and agreement which may only be used in certain programs, in the completion of specific work, or for the purchase of tangible capital assets. In addition, certain user charges and fees are collected for which the related services have yet to be performed. Revenue is recognized in the period 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 managed independently by Phillips, Hager & North Ltd.

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:

Asset Useful Life (Years)
Land Indefinite
Land improvements 10 - 25
Buildings 20 - 70
Vehicles, machinery and equipment 3 - 20
Engineering structures 10 - 100

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.

Page 16–42

l) Use of estimates

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.

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.

3. Cash and cash equivalents

2020 2019
Bank deposits $ 17,949,555 $ 14,077,135
Municipal Finance Authority - Money Market 959,847 951,784
Municipal Finance Authority - Ultra Short Bond 2,059,897 2,018,740
Municipal Finance Authority - Short-Term Bond 9,286,584 8,724,979
$ 30,255,883 $ 25,772,638

Cash and cash equivalents consist of short-term investments in the MFA money market, ultra short-term, and short-term bond funds. The market value is equal to the carrying value. Temporary investments have yields ranging from 0.83% to 6.1%.

Included in cash and temporary investments are the following restricted amounts:

2020 2019
Restricted cash - MFA $ 95,875 $ 93,942
Restricted cash - West Shore reserve funds (Note 10) 163,311 282,148
Restricted investments - reserve funds (Note 10) 7,494,056 6,509,502
Restricted investments - development cost charges 4,890,428 4,609,541
$ 12,643,670 $ 11,495,133

The Town has an operating line of credit with the Toronto Dominion Bank for an authorized amount of $1,000,000, bearing interest at bank prime rate less 0.50% per annum. At December 31, 2020 the balance outstanding was $nil (2019 - $nil).

4. Accounts Receivable

2020 2019
Government of Canada $ 311,659 $ 270,262
Province of British Columbia 160,439 1,161,702
Regional and local governments 13,717 2,483
Deposits 122,508 49,997
Other trade receivables 397,343 327,056
$ 1,005,666 $ 1,811,500

5. Accounts payable and accrued liabilities

2020 2019
Government of Canada $ 532,169 $ 800,099
Province of British Columbia 2,113,454 470,911
Regional and local governments 131,873 1,209,496
Payroll liabilities 149,360 119,036
Other trade payables 1,445,316 1,600,773
$ 4,372,172 $ 4,200,315

6. Deferred revenue

2020 2019
Development cost charges
Beginning balance $ 4,609,541 $ 4,212,200
Received during the year 957,104 306,200
Interest earned 129,806 113,234
Recognized as revenue (806,024) (22,092)
Ending balance 4,890,427 4,609,541
Deferred revenue - other 1,032,848 598,342
Total deferred revenue $ 5,923,275 $ 5,207,883

7. Long-term debt

a) Debt outstanding

Issue # Matures Rate Original Amount Net debt 2020 Net debt 2019
117 Oct. 12, 2026 3.25% $ 2,445,000 $ 1,152,777 $ 1,319,888
127 Apr. 7, 2034 3.30% 5,490,000 4,267,120 4,491,426
$ 7,935,000 $ 5,419,897 $ 5,811,314

b) Debenture debt

The loan agreements with the Capital Regional District and the MFA provide that if, at any time, the scheduled payments provided for in the agreements are not sufficient to meet the MFA’s obligations in respect of such borrowings, the resulting deficiency becomes a liability of the Town.

The Town issues its debt instruments through the MFA. Debt is issued on a sinking fund basis, where the MFA invests the Town’s sinking fund principal payments so that the payments, plus investment income, will equal the original outstanding debt amount at the end of the repayment period. Actuarial adjustments on debt represent the repayment and/or forgiveness of debt by the MFA using surplus investment income generated by the principal repayments.

Principal payments on long term debt for the next five years are as follows:

Year Amount
2021 $ 306,470
2022 306,470
2023 306,470
2024 306,470
2025 306,470
Thereafter 3,887,547
Total $ 5,419,897

c) Interest expense

Total interest expense during the year was $260,633 (2019 - $260,633).

8. Employee benefit and retirement obligations

Employee benefit obligations represent accrued benefits as follows:

2020 2019
Vacation payable $ 76,407 $ 54,781
Accrued overtime 20,110 21,374
Sick leave entitlements 112,000 95,500
West Shore employee future benefit obligations 48,841 56,873
$ 257,358 $ 228,528

Accrued vacation is the amount of unused vacation entitlement carried forward into the next year. Accrued sick leave is the estimated liability for sick leave for all employees. Sick leave entitlements can only be used while employed by the Town and are not paid out upon retirement or termination of employment. The accrued sick leave actuarial valuation was estimated as at December 31, 2020.

Information about liabilities for accrued sick leave is as follows:

2020 2019
Accrued benefit obligation, beginning of year $ 95,500 $ 92,100
Adjustment to benefit obligation 6,200 -
Current service cost 9,300 8,700
Interest cost 3,000 3,200
Benefits paid (1,500) (8,000)
Amortization of actuarial (gain) 19,100 (500)
Accrued benefit obligation, end of year 131,600 95,500
Unamortized gain (19,600) 600
Accrued benefit liability, end of year $ 112,000 $ 96,100

The accrued benefit liability is included as part of employee benefit obligations on the Consolidated Statement of Financial Position. The actuarial gain is amortized over a period equal to the employees’ average remaining service lifetime of 11 years.

The significant actuarial assumptions adopted in measuring the Town’s accrued benefit obligations are as follows:

2020 2019
Discount rates 1.90% 2.70%
Expected future inflation rates 2.50% 2.50%
Expected wage and salary increase 2.58% - 4.50% 2.58% - 4.50%

8. Employee benefit and retirement obligations (continued)

Municipal Pension Plan

The Town and its employees contribute to the Municipal Pension Plan (a jointly trusteed pension plan). The board of trustees, representing plan members and employers, is responsible for administering the plan, including investment of assets and administration of benefits. The plan is a multi-employer defined benefit pension plan. Basic pension benefits provided are based on a formula. As at December 31, 2019, the plan has about 213,000 active members and approximately 106,000 retired members. Active members include approximately 41,000 contributors from local governments.

Page 16–42

Every three years, an actuarial valuation is performed to assess the financial position of the plan and adequacy of plan funding. The actuary determines an appropriate combined employer and member contribution rate to fund the plan. The actuary’s calculated contribution rate is based on the entry-age normal cost method, which produces the long-term rate of member and employer contributions sufficient to provide benefits for average future entrants to the plan. This rate may be adjusted for the amortization of any actuarial funding surplus and will be adjusted for the amortization of any unfunded actuarial liability.

The most recent actuarial valuation for the Municipal Pension Plan as at December 31, 2018, indicated a $2,866 million funding surplus for basic pension benefits on a going concern basis.

The Town paid $301,892 (2019 - $279,339) for employer contributions while Town employees contributed $254,153 (2019 - $231,589) to the plan in fiscal 2020.

The next valuation will be as at December 31, 2021 with results available in 2022.

Employers participating in the plan record their pension expense as the amount of employer contributions made during the fiscal year (defined contribution pension plan accounting). This is because the plan records accrued liabilities and accrued assets for the plan in aggregate, resulting in no consistent and reliable basis for allocating the obligation, assets and cost to the individual employers participating in the plan.

9. Tangible capital assets

a) Assets under construction and completed assets not yet in service

Assets under construction totaling $1,582,135 (2019 - $728,517) have not been amortized. Amortization of these assets will commence when the asset is put into service.

9. Tangible capital assets (continued)

b) Contributed tangible capital assets

Contributed tangible capital assets have been recognized at fair market value at the date of contribution. The value of contributed capital assets received during the year is $nil (2019 - $341,590).

c) Gain or loss on disposal of tangible capital assets

During the year, the Town recognized a $82,152 gain on disposal of tangible capital assets. (2019 - $17,328 loss). This amount is included as revenue on the Consolidated Statement of Operations.

d) Write down of tangible capital assets

The write down of tangible capital assets during the year was $nil (2019 - $nil).

10. Accumulated surplus

Accumulated surplus consists of individual fund surplus and reserve funds as follows:

Surplus 2020 2019
Equity in tangible capital assets $ 126,235,265 $ 126,499,532
Appropriated surplus - casino revenue 4,881,520 3,727,980
Appropriated surplus - Community Works Fund 1,529,574 1,084,074
Appropriated surplus - other 379,132 374,632
Unrestricted accumulated surplus 4,765,769 4,443,138
137,791,260 136,129,356
Capital Renewal 627,813 366,230
Capital Works and Land Acquisition 833,460 751,799
Fire Department Equipment 158,487 124,619
Future Operating Expenditures 975,283 918,209
Machinery and Equipment Depreciation 334,608 303,177
Parks and Open Space 499,916 449,444
Parks Improvements 276,049 192,548
Police Equipment, Property and Contract 416,209 410,486
Police Operation and Maintenance 1,822,501 1,305,412
Sewer System Capital 1,549,730 1,687,578
West Shore Parks and Recreation Society reserves 163,311 282,148
7,657,367 6,791,650
Accumulated surplus $ 145,448,627 $ 142,921,006

11. Community Works Fund

Community Works Fund is a component of the Gas Tax Agreement funding provided by the Government of Canada and administered through the Union of British Columbia Municipalities (UBCM). Community Works Fund transfers are recorded as revenue when received, then held as reserves until spent on eligible expenditures.

2020 2019
Community Works Fund, beginning balance $ 1,084,074 $ 559,213
Amounts received during the year 493,427 962,862
Interest earned 35,713 21,093
Amounts allocated to projects during the year (83,640) (459,094)
Ending balance $ 1,529,574 $ 1,084,074

12. COVID-19 Safe Restart Grant for Local Governments

COVID-19 Safe Restart Grant for Local Governments is funding provided by the Province of British Columbia, intended to support local governments as they deal with increased operating costs and reduced revenue due to COVID-19. Per Council resolution C-04-21 the grant was allocated to the Casino reserve account to replace 2020 and future revenue lost due to the closure of Elements Casino in response to the COVID-19 pandemic.

2020
COVID-19 Safe Restart Grant, beginning balance $ -
Amounts received during the year 2,613,000
Amounts allocated to casino reserve account (2,613,000)
Ending balance $ -

13. Taxes for municipal purposes

The Town is required to collect taxes on behalf of and transfer these amounts to the government agencies noted below. Taxes levied over or under the amounts requisitioned are recorded as accounts payable or receivable.

Taxes 2020 2019
Property tax $ 15,857,664 $ 17,169,523
Grants in lieu of taxes 58,070 53,488
1% Utility tax 131,737 131,204
16,047,471 17,354,215
Less taxes levied for other authorities
School authorities 4,163,517 4,666,525
Capital Regional District 959,505 2,106,213
Capital Regional Hospital District 707,655 737,901
British Columbia Assessment Authority 157,419 142,372
British Columbia Transit 838,756 776,546
Municipal Finance Authority 725 704
6,827,577 8,430,261
Taxes for municipal purposes $ 9,219,894 $ 8,923,954

14. Gaming revenue

The Town has an agreement with the Province whereby 10% of the net gaming revenue from community casinos is to be paid to local governments. The Town has also has a casino revenue sharing agreement with neighbouring municipalities whereby 55% of the revenue received from the Province in respect of the gaming facility situated within the Town is to be disbursed to these governments. This disbursement is netted against the gaming revenue in the consolidated financial statements for the Town as disclosed below.

Gaming revenue 2020 2019
Amounts received during the year $ 876,369 $ 4,559,131
Disbursements to partner municipalities (482,003) (2,507,522)
Net gaming revenue $ 394,366 $ 2,051,609

15. Government grants and transfers

2020 2019
Conditional transfers
Federal $ 493,427 $ 974,296
Provincial 3,097,279 2,134,747
Other agencies 258,039 154,588
3,848,745 3,263,631
Unconditional transfers
Small communities protection 377,557 383,213
Traffic fine revenue sharing 68,919 72,012
446,476 455,225
Total government grants and transfers $ 4,295,221 $ 3,718,856

16. Commitments and contingencies

a) The Capital Regional District ("CRD") debt, under provisions of the Local Government Act, is a direct, joint and several liability of the CRD and each member municipality within the CRD, including the Town.

Page 16–42

b) The Town is a shareholder and member of the Capital Region Emergency Service Telecommunications Incorporated ("CREST") which provides centralized emergency communications, and related public safety information services to municipalities, regional districts, the provincial and federal governments and their agencies, and emergency service organizations throughout the Greater Victoria region and the Gulf Islands. Members’ obligations to share in funding ongoing operations and any additional costs relating to capital assets are to be contributed pursuant to a Members’ Agreement.

c) The Town is a defendant in various lawsuits. Whether claims are in progress or have yet to be initiated, the Town records an accrual in respect of legal claims that are likely to be successful and for which an amount is reasonably determinable.

16. Commitments and contingencies (continued)

d) Under borrowing arrangements with the MFA, the Town is required to lodge security by means of demand notes and interest bearing cash deposits based on the amount of the borrowing. As a condition of these borrowings, a portion of the debenture proceeds is withheld by the MFA as a debt reserve fund. These deposits are included in the Town's financial assets as restricted cash and are held by the MFA as security against the possibility of debt repayment default. If the debt is repaid without default, the deposits are refunded to the Town. At December 31, 2020 there were contingent demand notes of $204,201 (2019 - $204,201).

e) The Town entered into a long term contract with the Federal Government and the Royal Canadian Mounted Police for the provision of police services. Under the terms of this contract, the Town is responsible for 70% of policing costs, which in 2021 are estimated to be $1,826,588 (2020 actual $1,197,884).

f) The Town has purchase orders in the amount of $97,216 open as at December 31, 2020 which have not been recorded. These amounts have been taken into account in the budget and will be recorded in the period the goods and services to which they relate are received.

17. Contaminated site

The Town owns one property not in productive use with levels of contamination exceeding current environmental standards. Testing of the contamination in 2003 found no known threats to human health or safety. The property is surrounded by the ocean and undeveloped crown-owned land with no current development applications. The property and surrounding crown-owned land were historically occupied by a plywood mill. Due to uncertainty regarding the future development of the surrounding property, the Town is unable to reasonably estimate what, if any, loss of future economic benefits will occur. As such no liability has been recorded in the consolidated financial statements for the year ending December 31, 2020.

18. Financial plan

The financial plan amounts presented throughout these consolidated financial statements are audited and represent the five year financial plan bylaw (Bylaw No. 1048) approved by Council on April 21, 2020 consolidated with the proportional share of the budgeted operating revenue and expense of West Shore Parks and Recreation Society. The summary below reconciles the 2020 consolidated financial plan to the Consolidated Statement of Operations.

Consolidated financial plan, 2020 surplus (deficit) $ -
Add:
Capital expenditures 3,828,631
Transfers to reserves 763,916
Transfers to surplus 2,543,000
Principal payments on debt 306,470
Less:
Transfers from equity in capital assets (3,032,988)
Transfers from reserves for operating (228,100)
Transfers from reserves for capital (1,009,001)
Transfers from surplus for operating (1,901,957)
Transfers from surplus for capital (1,827,743)
Financial plan annual surplus (deficit) $ (557,772)

19. West Shore Parks and Recreation Society

a) Capital asset transfer

The lands and facilities comprising the Juan de Fuca Recreation Centre are owned by the member municipalities (the “Municipalities”) in their proportionate share, as specified in the Co-Owners’ Agreement. The Town became party to the agreement effective January 1, 2007. Future improvements are allocated among the partners as per the cost sharing formula in effect each year for each service or facility, as outlined in a Members’ Agreement. For 2020, the Town’s share of improvements purchased by the Society on its behalf is $225,906 (2019 - $12,802).

Because the cost sharing formula in the Members’ Agreement produces different cost shares for the members from year to year, there is a gain or loss on the opening fund balances. In 2020, the Town recorded a gain of $79,875 (2019 - $5,266).

The participating Municipalities have each become members in the Society, which was incorporated to provide parks, recreation and community services to the Municipalities under contract. Under terms of an Operating, Maintenance and Management Agreement, the Society is responsible to equip, maintain, manage and operate the facilities located at the recreation centre.

b) Consolidation

Financial results and budget for the Society are consolidated into the Town’s financial statements proportionately, based on the cost sharing formula outlined in the Members’ Agreement. In 2020, the Town’s proportion for consolidation purposes was 14.866% (2019 - 14.683%). Condensed financial information for the Society is as follows:

2020 2019
Financial assets $ 4,767,787 $ 3,480,294
Financial liabilities 4,211,496 2,362,813
Net financial assets 556,291 1,117,481
Non-financial assets 1,042,698 1,308,209
Accumulated surplus $ 1,598,989 $ 2,425,690
Revenues $ 4,439,706 $ 7,330,284
Requisition for members 5,071,039 4,947,539
9,510,745 12,277,823
Expenses 10,337,446 12,285,291
Annual surplus (deficit) $ (826,701) $ (7,468)

20. Segmented information

The Town is a diversified municipal organization that provides a wide range of services to its citizens. Town services are provided by departments and their activities reported separately. Certain functions that have been separately disclosed in the segmented information, along with the services they provide, are as follows:

a) General Government

The general government operations provide the functions of corporate administration, finance, human resources and legislative services and any other functions categorized as non-departmental.

b) Protective Services

Protective Services includes the View Royal Fire Rescue which is a composite fire department responsible to provide fire suppression service, fire inspections of public buildings, and training and education of volunteer firemen as well as the citizens of View Royal. In addition, it also includes policing provided by the RCMP, emergency planning, animal control and the maintenance and enforcement of building and construction bylaws as well as all other municipal bylaws. Fire protection services are provided to the Songhees and Esquimalt First Nation communities under contract.

c) Transportation

Transportation services comprises a wide variety of services such as the annual maintenance of all municipally owned roads and bridges, sidewalks, street signage, boulevards, bus shelters, street lighting and traffic signals. Transportation also includes the design, inspection, and maintenance of the storm drain collection systems.

d) Environmental health services

Environmental health services includes solid waste collection and disposal as well as collection and disposal of liquid waste through the sanitary sewer service.

e) Planning and development services

Environmental development services include all land use, planning and zoning issues in the Town.

Page 16–42

f) Recreation and cultural services

Recreation and culture includes maintenance and development of all parks and green spaces within the Town as well as the Town's financial contribution to the services provided by the Greater Victoria Public Library and the Town’s portion of West Shore Parks and Recreation Society.

20. Segmented information (continued)

g) Consolidated schedules of segmented disclosure by service

Schedules 1 and 2 provide additional financial information for the foregoing functions. Certain allocation methodologies have been employed in the preparation of the segmented information. Taxation is apportioned based on budgeted taxation revenue as presented in the consolidated financial plan.

21. Comparative figures

Certain comparative figures have been restated to conform with the current year's presentation.

22. Significant event

During the year, there was a global outbreak of COVID-19 (coronavirus), which had a significant impact on organizations through the restrictions put in place by the federal, provincial, and municipal governments regarding travel, municipal operations and isolation/quarantine orders. At this time, the extent of the COVID-19 outbreak on the Town is unknown, as this will depend on future developments that are highly uncertain and that cannot be predicted with confidence. These uncertainties arise from the inability to predict the ultimate geographic spread of the disease, and the duration of the outbreak, including the duration of travel restrictions, office closures or disruptions, and quarantine/isolation measures that are currently, or may be put, in place by Canada and other countries to fight the virus.

Page 16–42

Schedule 1

Page 16–42

Town of View Royal

Consolidated Schedule of Segment Disclosure by Service

Year ended December 31, 2020

2020 General Government Protective Services Transportation Services Environmental Health Services Planning and Development Services Recreation and Cultural Services 2020 Actual 2020 Budget (Note 18)
Revenue
Taxation for municipal purposes $ 1,271,190 $ 3,585,224 $ 2,686,634 $ - $ 376,935 $ 1,299,911 $ 9,219,894 $ 9,251,211
User charges 13,829 364,886 42,915 2,777,577 303,418 504,023 4,006,648 4,520,000
Investment income 436,943 57,904 43,958 64,763 - 19,375 622,943 110,000
Actuarial adjustments on debt - 93,107 - - - - 93,107 -
Penalties and fines 46,837 7,730 - - - - 54,567 60,000
Development charges earned - - - 51,216 - 754,808 806,024 859,887
Contributions from developers and others - - - - - 37,500 37,500 -
Other revenue from own sources 229,761 81,872 39,696 - - 48,033 399,362 321,019
Government grants and transfers 3,215,091 292,298 475,594 - 18,545 293,693 4,295,221 3,230,138
Total revenue 5,213,651 4,483,021 3,288,797 2,893,556 698,898 2,957,343 19,535,266 18,352,255
Expense
Labour and benefits 1,369,141 1,857,468 529,835 45,610 428,031 1,256,587 5,486,672 5,168,541
Goods and services 712,665 1,912,739 2,091,987 2,104,048 112,948 1,272,735 8,207,122 10,421,099
Amortization 93,437 366,619 2,042,358 264,573 1,107 364,999 3,133,093 3,059,754
Change in proportionate share of West Shore Parks and Recreation Society - - - - - (79,875) (79,875) -
Debt interest - 260,633 - - - - 260,633 260,633
Total expense 2,175,243 4,397,459 4,664,180 2,414,231 542,086 2,814,446 17,007,645 18,910,027
Surplus (deficit) 3,038,408 $ 85,562 $ (1,375,383) $ 479,325 $ 156,812 $ 142,897 $ 2,527,621 $ (557,772)
Page 16–42

Schedule 2

Page 16–42

Town of View Royal

Consolidated Schedule of Segment Disclosure by Service

Year ended December 31, 2020

2019 General Government Protective Services Transportation Services Environmental Health Services Planning and Development Services Recreation and Cultural Services 2019 Actual 2019 Budget
Revenue
Taxation for municipal purposes $ 1,713,629 $ 2,983,476 $ 2,668,576 $ - $ 375,803 $ 1,182,470 $ 8,923,954 $ 8,929,261
User charges 13,071 345,258 59,139 1,370,751 308,244 908,340 3,004,803 3,060,040
Investment income 353,026 48,394 34,017 62,655 - 15,386 513,478 110,000
Actuarial adjustments on debt - 77,529 - - - - 77,529 -
Penalties and fines 49,932 13,872 - - - - 63,804 58,180
Development charges earned - - - - - 22,092 22,092 -
Contributions from developers and others 5,526 - 338,190 21,300 - - 365,016 20,000
Other revenue from own sources 57,203 86,293 92,513 90,401 - 113,395 439,805 338,743
Government grants and transfers 1,501,591 483,650 589,065 - 24,621 1,119,929 3,718,856 3,074,915
Total revenue 3,693,978 4,038,472 3,781,500 1,545,107 708,668 3,361,612 17,129,337 15,591,139
Expense
Labour and benefits 1,299,029 1,678,061 566,075 54,186 414,355 1,499,693 5,511,399 4,438,829
Goods and services 870,368 1,985,560 2,117,765 685,128 64,826 1,347,696 7,071,343 9,250,250
Amortization 93,176 365,848 2,042,358 246,024 2,657 340,379 3,083,698 2,979,400
Change in proportionate share of West Shore Parks and Recreation Society - - - - - (5,266) (5,266) -
Debt interest - 260,633 - - - - 260,633 260,633
Total expense 2,262,573 4,290,102 4,719,454 985,338 481,838 3,182,502 15,921,807 16,929,112
Surplus (deficit) 1,431,405 $ (251,630) $ (937,954) $ 559,769 $ 226,830 $ 179,110 $ 1,207,530 $ (1,337,973)
Page 16–42

Schedule 3

Page 16–42

Town of View Royal

Consolidated Schedule of Tangible Capital Assets

Year ended December 31, 2020

Land Land Improvements Buildings Vehicles, Machinery & Equipment Roads Drainage Sewer Work in Progress West Shore 2020 2019
Cost
Balance, beginning 49,101,425 5,516,989 10,449,534 7,024,893 61,701,512 22,583,274 12,705,056 728,517 9,519,802 $ 179,331,002 $ 176,923,673
Additions 751,358 214,181 5,459 203,967 81,202 5,930 - 1,007,778 386,008 2,655,883 3,393,583
Disposals or write-downs - (15,000) - (157,925) - - - - (1,606) (174,531) (228,003)
Completed during year - - - - - - - (154,160) - (154,160) (758,251)
Balance, ending 49,852,783 5,716,170 10,454,993 7,070,935 61,782,714 22,589,204 12,705,056 1,582,135 9,904,204 181,658,194 179,331,002
Accumulated amortization
Balance, beginning - 2,448,799 2,755,489 4,001,098 26,562,577 4,901,570 3,278,704 - 3,111,004 $ 47,059,241 $ 44,191,483
Current year amortization - 243,803 219,707 375,762 1,683,894 263,528 147,342 - 199,057 3,133,093 3,083,698
Accumulated amortization on disposals or write-downs - (15,000) - (133,778) - - - - 37,169 (111,609) (215,940)
Balance, ending - 2,677,602 2,975,196 4,243,082 28,246,471 5,165,098 3,426,046 - 3,347,230 50,080,725 47,059,241
Net book value 49,852,783 $ 3,038,568 $ 7,479,797 $ 2,827,853 $ 33,536,243 $ 17,424,106 $ 9,279,010 $ 1,582,135 $ 6,556,974 $ 131,577,469 $ 132,271,761
Page 16–42

Document Images

(2)
Document image
Document image
Extracted from: 2021 05 04 Council Agenda - Agenda - Pdf