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, 2019 (Draft)
Appendix

Town of View Royal Consolidated Financial Statements Year ended December 31, 2019 (Draft)

May 19, 2020Pages 15–4219 sections

Detailed draft financial statements including the statement of financial position, operations, and cash flows for the 2019 fiscal year.

1 CALL TO ORDER
Accumulated surplus: $142,921,006Net financial assets: $10,340,500Cash and cash equivalents: $25,772,638Tangible capital assets: $132,271,761

Consolidated Financial Statements

Page 15–42

Town of View Royal

Page 15–42

Year ended December 31, 2019

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

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

Page 15–42

TABLE OF CONTENTS

Management's Responsibility for Financial Reporting Independent Auditor's 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 - 2019 - 21 Schedule 2: Consolidated Schedule of Segment Disclosure by Service - 2018 - 22 Schedule 3: Consolidated Schedule of Tangible Capital Assets - 23

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

Page 15–42

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 consolidated financial statements. Their examination includes a review and evaluation of the Town of View Royal's system of internal control and appropriate tests and procedures to provide reasonable assurance that the consolidated 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 19, 2020

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

Page 15–42

Placeholder for Audit Report

Page 15–42

Placeholder for Audit Report

Page 15–42

Statement A: Town of View Royal Consolidated Statement of Financial Position

as at December 31, 2019

2019 2018
Financial assets
Cash and cash equivalents (Note 3) $ 25,772,638 $ 23,657,124
Property taxes receivable 117,513 99,859
Accounts receivable (Note 4) 1,811,500 1,990,712
Inventory held for sale 6,056 11,533
27,707,707 25,759,228
Financial liabilities
Accounts payable and accrued liabilities (Note 5) 4,200,315 3,237,636
Deposits 1,373,534 1,924,911
Deferred revenue (Note 7) 5,207,883 4,841,234
Prepaid property taxes 545,633 451,695
Long-term debt (Note 8) 5,811,314 6,187,677
Employee benefits and retirement obligations (Note 9) 228,528 227,457
17,367,207 16,870,610
Net financial assets 10,340,500 8,888,618
Non-financial assets
Tangible capital assets (Note 10) (Schedule 3) 132,271,761 132,732,190
Inventory of supplies 14,505 11,610
Prepaid expenses 294,240 81,058
132,580,506 132,824,858
Commitments and contingencies (Note 15)
Subsequent events (Note 21)
Accumulated surplus (Note 11) $ 142,921,006 $ 141,713,476

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.

Page 15–42

Statement B: Town of View Royal Consolidated Statement of Operations

Year ended December 31, 2019

Financial plan (Note 17) 2019 2018
Revenue
Taxes for municipal purposes (Note 12) $ 8,929,261 $ 8,923,954 $ 8,290,169
User charges 3,039,131 3,004,803 3,346,851
Investment income 110,000 513,478 321,736
Actuarial adjustments on debt - 77,529 62,863
Penalties and fines 58,180 63,804 55,678
Development charges earned - 22,092 18,612
Contributions from developers and others 20,000 365,016 3,529,100
Other revenue from own sources 359,652 439,805 347,642
Government grants and transfers (Notes 13, 14) 3,074,915 3,718,856 3,159,210
15,591,139 17,129,337 19,131,861
Expense
General government services 2,572,404 2,262,573 2,119,531
Protective services 4,574,192 4,290,102 4,055,751
Transportation services 4,987,670 4,719,454 4,205,012
Environmental health services 1,107,005 985,338 911,400
Development services 676,373 481,838 436,884
Recreation and cultural services 3,011,468 3,182,502 3,027,215
16,929,112 15,921,807 14,755,793
Annual surplus (deficit) (1,337,973) 1,207,530 4,376,068
Accumulated surplus, beginning 141,713,476 141,713,476 137,337,408
Accumulated surplus, ending $ 140,375,503 $ 142,921,006 $ 141,713,476

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

Page 15–42

Statement C: Town of View Royal Consolidated Statement of Change in Net Financial Assets

Year ended December 31, 2019

Financial plan (Note 17) 2019 2018
Annual surplus (deficit) $ (1,337,973) $ 1,207,530 $ 4,376,068
Acquisition of tangible capital assets (3,639,512) (2,293,741) (1,515,773)
Contributed tangible capital assets - (341,590) (3,495,413)
Amortization of tangible capital assets 2,979,400 3,083,698 3,021,767
Loss on disposal of tangible capital assets - 17,328 21,832
Change in proportionate share of West Shore Parks and Recreation Society - (5,266) (28,162)
Change in inventory of supplies - (2,895) (2,401)
Change in prepaid expenses - (213,182) 5,802
Increase (decrease) in net financial assets (1,998,085) 1,451,882 2,383,720
Net financial assets, beginning 8,888,618 8,888,618 6,504,898
Net financial assets, ending $ 6,890,533 $ 10,340,500 $ 8,888,618

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

Page 15–42

Statement D: Town of View Royal Consolidated Statement of Cash Flows

Year ended December 31, 2019

2019 2018
Operating activities
Annual surplus $ 1,207,530 $ 4,376,068
Items not affecting operating activities
Contributed tangible capital assets (341,590) (3,495,413)
Amortization of tangible capital assets 3,083,698 3,021,767
Loss on disposal and write-down of tangible capital assets 17,328 21,832
Change in inventory of supplies (2,895) (2,401)
Change in prepaid expenses (213,182) 5,802
Actuarial adjustment on debt (77,529) (55,417)
Change in proportionate share of West Shore Parks and Recreation Society (5,266) (28,162)
Decrease (increase) in non-cash financial assets
Property taxes receivable (17,654) 25,948
Accounts receivable 186,848 (310,586)
Inventory held for sale 5,477 (5,064)
Increase (decrease) in liabilities
Accounts payable and accrued liabilities 962,679 (75,128)
Deposits (551,377) 570,290
Deferred revenue 366,649 1,746,438
Prepaid property taxes 93,938 19,630
Employee benefits and retirement obligations 1,071 20,668
4,715,725 5,836,272
Capital activities
Acquisition of tangible capital assets (2,293,741) (1,515,773)
Financing activities
Debt principal repaid (306,470) (306,470)
Increase in cash and cash equivalents 2,115,514 4,014,029
Cash and temporary investments, beginning 23,657,124 19,643,095
Cash and cash equivalents, ending $ 25,772,638 $ 23,657,124

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

Page 15–42

Notes to Consolidated Financial Statements

Year ended December 31, 2019

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.

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. The investments are carried at market value which approximates cost.

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.

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
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.

v) Inventory of supplies Inventory is recorded at the lower of cost and replacement cost.

w) User Charges User charges are recognized as revenue when the service or product is rendered by the Town.

Page 15–42

x) Liability for contaminated sites A liability for remediation of a contaminated site is recognized at the best estimate of the amount required to remediate the contaminated site when contamination exceeding an environmental standard exists, the Town of View Royal is either directly responsible or accepts responsibility, it is expected that future economic benefits will be given up, and a reasonable estimate of the amount is determinable. The best estimate of the liability includes all costs directly attributable to remediation activities and is reduced by expected net recoveries based on information available as at December 31, 2019. At each financial reporting date, the Town reviews the carrying amount of any liability recorded. Any revisions required to the amount previously recognized are accounted for in the period revisions are made. The Town continues to recognize the liability until it is settled or otherwise extinguished. Disbursements made to settle a liability are deducted from the reported liability when they are made. As at December 31, 2019, the Town has not recorded any liability for contaminated sites (see Note 16).

l) Use of estimates The preparation of 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 tangible 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

2019 2018
Bank deposits $ 14,077,135 $ 12,290,307
Municipal Finance Authority - Money Market 951,784 934,394
Municipal Finance Authority - Intermediate 2,018,740 1,973,473
Municipal Finance Authority - Short-Term Bond 8,724,979 8,458,950
$ 25,772,638 $ 23,657,124

Temporary investments consist of short-term investments in the MFA money market, intermediate, and short-term bond funds. The market value is equal to the carrying value. Temporary investments have yields ranging from 1.85% to 3.1%.

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

2019 2018
Restricted cash - MFA $ 93,942 $ 91,804
Restricted cash - West Shore reserve funds (Note 11) 282,148 298,718
Restricted investments - reserve funds (Note 11) 6,509,502 6,115,136
Restricted investments - development cost charges (Note 7) 4,609,541 4,212,200
$ 11,495,133 $ 10,717,858

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, 2019 the balance outstanding was $nil (2018 - $nil).

4. Accounts Receivable

2019 2018
Government of Canada $ 267,557 $ 238,488
Province of British Columbia 2,890 13,502
Regional and local governments 129 14,763
Deposits 49,997 49,808
Other trade receivables 1,490,927 1,674,151
$ 1,811,500 $ 1,990,712

5. Accounts payable and accrued liabilities

2019 2018
Government of Canada $ 3,612 $ 4,413
Province of British Columbia 335,211 7,079
Regional and local governments 625,633 654,515
Payroll liabilities 119,036 71,022
Other trade payables 3,116,823 2,500,607
$ 4,200,315 $ 3,237,636

6. 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 Funds transfers are recorded as revenue when received, then held as reserves until spent on eligible expenditures.

2019 2018
Community Works Fund, beginning balance $ 559,213 $ 362,312
Amounts received during the year 962,862 469,632
Interest earned 21,093 9,301
Amounts allocated to projects during the year (459,094) (282,032)
$ 1,084,074 $ 559,213

7. Deferred revenue

Deferred revenue reported on the Consolidated Statement of Financial Position includes the following:

Development cost charges 2019 2018
Beginning balance $ 4,212,200 $ 2,371,586
Received during the year 306,200 1,755,044
Interest earned 113,234 104,182
Recognized as revenue (22,092) (18,612)
Ending balance 4,609,541 4,212,200
Deferred revenue - other 598,342 629,034
Total deferred revenue $ 5,207,883 $ 4,841,234

8. Long-term debt

a) Debt outstanding

Issue # Matures Rate Original Amount Net debt 2019 Net debt 2018
117 Oct. 12, 2026 3.25% $ 2,445,000 $ 1,319,888 $ 1,480,571
127 Apr. 7, 2034 3.30% 5,490,000 4,491,426 4,707,106
$ 7,935,000 $ 5,811,314 $ 6,187,677

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
2020 $ 306,470
2021 306,470
2022 306,470
2023 306,470
2024 306,470
Thereafter 4,278,964
Total $ 5,811,314

c) Interest expense Total interest expense during the year was $260,633 (2018 - $260,633).

9. Employee benefit and retirement obligations

Employee benefit obligations represent accrued benefits as follows:

2019 2018
Vacation payable $ 54,781 $ 46,655
Accrued overtime 21,374 25,275
Sick leave entitlements 95,500 97,500
West Shore employee future benefit obligations 56,873 58,027
$ 228,528 $ 227,457
Page 15–42

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, 2019.

Information about liabilities for accrued sick leave is as follows:

2019 2018
Accrued benefit liability, beginning of year $ 92,100 $ 90,600
Current service cost 8,700 9,100
Interest cost 3,200 2,800
Benefits paid (8,000) (4,900)
Amortization of actuarial (gain) (500) (100)
Accrued benefit liability, end of year 95,500 97,500
Unamortized gain 600 (5,400)
Accrued benefit liability, end of year $ 96,100 $ 92,100

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:

2019 2018
Discount rates 2.70% 3.30%
Expected future inflation rates 2.50% 2.50%
Expected wage and salary increase 2.58% - 4.50% 2.58% - 4.50%

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, 2018, the plan has about 205,000 active members and approximately 101,000 retired members. Active members include approximately 40,000 contributors from local governments.

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 $279,339 (2018 - $284,739) for employer contributions while Town employees contributed $231,589 (2018 - $231,811) to the plan in fiscal 2019.

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.

10. Tangible capital assets

a) Assets under construction and completed assets not yet in service Assets under construction totaling $728,517 (2018 - $924,121) have not been amortized. Amortization of these assets will commence when the asset is put into service.

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 $341,590 (2018 - $3,495,413).

c) Gain or loss on disposal of tangible capital assets During the year, the Town recognized a $17,328 loss on disposal of tangible capital assets. (2018 - $21,832 loss). This amount is included as an expense 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 (2018 - $nil).

11. Accumulated surplus

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

Surplus 2019 2018
Equity in tangible capital assets $ 126,499,532 $ 126,575,962
Appropriated surplus - casino revenue 3,727,980 3,952,662
Appropriated surplus - Community Works Fund (Note 6) 1,084,074 559,213
Appropriated surplus - other 374,632 372,832
Unrestricted accumulated surplus 4,443,138 3,838,953
136,129,356 135,299,622
Reserve funds
Capital Renewal 366,230 277,962
Capital Works and Land Acquisition 751,799 676,594
Fire Department Equipment 124,619 390,915
Future Operating Expenditures 918,209 637,284
Machinery and Equipment Depreciation 303,177 274,420
Parks and Open Space 449,444 438,052
Parks Improvements 192,548 118,653
Police Equipment, Property and Contract 410,486 560,338
Police Operation and Maintenance 1,305,412 978,507
Sewer System Capital 1,687,578 1,762,411
West Shore Parks and Recreation Society reserves 282,148 298,718
6,791,650 6,413,854
Total accumulated surplus $ 142,921,006 $ 141,713,476

12. 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 2019 2018
Property tax $ 17,169,523 $ 15,826,267
Grants in lieu of taxes 53,488 64,836
1% Utility tax 131,204 128,292
17,354,215 16,019,395
Less taxes levied for other authorities
School authorities 4,666,525 4,317,179
Capital Regional District 2,106,213 1,892,159
Capital Regional Hospital District 737,901 704,238
British Columbia Assessment Authority 142,372 133,159
British Columbia Transit 776,546 681,872
Municipal Finance Authority 704 619
8,430,261 7,729,226
Taxes for municipal purposes $ 8,923,954 $ 8,290,169

13. 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 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 financial statements for the Town as disclosed below.

Gaming revenue 2019 2018
Amounts received during the year $ 4,559,131 $ 4,601,635
Disbursements to partner municipalities (2,507,522) (2,530,899)
$ 2,051,609 $ 2,070,736

14. Government grants and transfers

2019 2018
Conditional transfers
Federal $ 974,296 $ 483,842
Provincial 2,134,747 2,124,237
Other agencies 154,588 95,752
3,263,631 2,703,831
Unconditional transfers
Small communities protection 383,213 385,643
Traffic fine revenue sharing 72,012 69,736
455,225 455,379
Total government grants and transfers $ 3,718,856 $ 3,159,210
Page 15–42

15. 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.

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.

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, 2019 there were contingent demand notes of $204,201 (2018 - $204,201). No liability has been recorded in the Town’s consolidated financial statements for these demand notes due to their contingent nature.

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 2020 are estimated to be $1,685,500 (2019 actual $1,322,225).

f) The Town has purchase orders in the amount of $614,201 open as at December 31, 2019 which have not been recorded. These amounts have been taken into account in the financial plan and will be recorded in the period the goods and services to which they relate are received.

g) On December 4, 2018, the Town of View Royal awarded a contract to Safetek Fire Apparatus of Abbotsford, BC in the amount of $814,600, excluding taxes for the purpose of replacing one heavy rescue fire apparatus. Delivery of the fire truck is expected to occur in 2020.

16. 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 privately owned land with no current development applications. The property and surrounding privately owned land were historically occupied by a plywood mill. 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 financial statements for the year ending December 31, 2019.

17. Financial plan

The financial plan amounts presented throughout these financial statements are audited and represent the five year financial plan bylaw approved by Council on April 16, 2019 consolidated with the proportional share of the budgeted operating revenue and expense of West Shore Parks and Recreation Society. The summary below reconciles the 2019 adopted financial plan to the Consolidated Statement of Operations.

Consolidated Financial Plan Bylaw 1018, 2019 surplus (deficit) $ -
Add:
Capital expenditures 3,639,512
Transfers to reserves 666,469
Transfers to surplus 2,470,000
Principal payments on debt 306,470
Less:
Transfers from equity in capital assets (2,979,400)
Transfers from reserves for operating (50,200)
Transfers from reserves for capital (982,439)
Transfers from surplus for operating (1,943,573)
Transfers from surplus for capital (2,464,812)
Financial plan annual surplus (deficit) $ (1,337,973)

18. 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 2019, the Town’s share of improvements purchased by the Society on its behalf is $99,266 (2018 - $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 2019, the Town recorded a gain of $5,266 (2018 - $28,162).

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 2019, the Town’s proportion for consolidation purposes was 14.683% (2018 - 14.671%). Condensed financial information for the Society is as follows:

2019 2018
Financial assets $ 3,480,294 $ 3,636,125
Financial liabilities 2,362,813 2,233,137
Net financial assets 1,117,481 1,402,988
Non-financial assets 1,308,209 1,030,170
Accumulated surplus $ 2,425,690 $ 2,433,158
Revenues $ 7,330,284 $ 6,547,215
Requisition for members 4,947,539 4,947,539
12,277,823 11,494,754
Expenses 12,285,291 11,278,796
Annual surplus (deficit) $ (7,468) $ 215,958

19. 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.

Page 15–42

c) Transportation Services 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 Planning and development services include all land use, planning and zoning issues in the Town.

f) Recreation and cultural services Recreation and cultural services 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.

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 financial information. Taxation is apportioned based on budgeted taxation revenue as presented in the consolidated financial plan.

20. Comparative figures

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

21. Subsequent events

Subsequent to year-end, there was a global outbreak of COVID-19 (coronavirus), which has had a significant impact on businesses through the restrictions put in place by the Canadian, provincial and municipal governments regarding travel, business operations and isolation/quarantine orders. At this time, it is unknown the extent of the impact the COVID-19 outbreak may have on the Town of View Royal 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, business 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 15–42

Schedule 1: Town of View Royal Consolidated Schedule of Segment Disclosure by Service

Year ended December 31, 2019

2019 General Government Protective Services Transportation Services Environmental Health Services Planning and Development Services Recreation and Cultural Services 2019 Actual 2019 Financial Plan
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 2,035,614 246,024 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 15–42

Schedule 2: Town of View Royal Consolidated Schedule of Segment Disclosure by Service

Year ended December 31, 2019

2018 General Government Protective Services Transportation Services Environmental Health Services Planning and Development Services Recreation and Cultural Services 2018 Actual 2018 Financial Plan
Revenue
Taxation for municipal purposes $ 2,136,527 $ 2,671,250 $ 2,501,019 $ - $ 364,904 $ 616,469 $ 8,290,169 $ 8,475,680
User charges 13,870 441,384 69,296 1,341,590 608,265 872,446 3,346,851 3,012,352
Investment income 213,288 34,992 22,438 39,759 - 11,259 321,736 105,000
Actuarial adjustments on debt - 62,863 - - - - 62,863 -
Penalties and fines 52,838 2,840 - - - - 55,678 58,000
Development charges earned - - - 2,519 16,093 - 18,612 35,500
Contributions from developers and others - - 823,018 172,395 - 2,533,687 3,529,100 -
Other revenue from own sources 105,147 69,995 41,426 52,629 - 78,445 347,642 467,807
Government grants and transfers 1,527,017 368,766 126,906 - - 1,136,521 3,159,210 3,251,733
Total revenue 4,048,687 3,652,090 3,584,103 1,608,892 989,262 5,248,827 19,131,861 15,406,072
Expense
Labour and benefits 1,230,864 1,517,877 439,018 50,307 398,101 1,431,638 5,067,805 4,149,799
Goods and services 795,772 1,912,218 1,721,133 651,006 36,126 1,317,495 6,433,750 8,504,530
Amortization 90,296 365,023 2,044,861 210,087 2,657 308,843 3,021,767 2,870,900
Change in proportionate share of West Shore Parks and Recreation Society - - - - - (28,162) (28,162) -
Debt interest - 260,633 - - - - 260,633 260,633
Total expense 2,116,932 4,055,751 4,205,012 911,400 436,884 3,029,814 14,755,793 15,785,862
Surplus (deficit) $ 1,931,755 $ (403,661) $ (620,909) $ 697,492 $ 552,378 $ 2,219,013 $ 4,376,068 $ (379,790)
Page 15–42

Schedule 3: Town of View Royal Consolidated Schedule of Tangible Capital Assets

Year ended December 31, 2019

Land Land Improvements Buildings Vehicles, Machinery & Equipment Roads Engineering Structures - Drainage Engineering Structures - Sewer Work in Progress West Shore 2019 Total 2018 Total
Cost
Balance, beginning 49,101,425 4,921,202 10,421,180 6,048,617 61,166,734 22,320,494 12,643,925 924,121 9,375,975 $ 176,923,673 $ 172,036,685
Additions - 600,787 188,827 1,029,250 534,778 262,780 61,131 562,647 153,383 3,393,583 5,011,186
Disposals or write-downs - (5,000) (160,473) (52,974) - - - - (9,556) (228,003) (124,198)
Completed during year - - - - - - - (758,251) - (758,251) -
Balance, ending 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
Accumulated amortization
Balance, beginning - 2,237,139 2,698,479 3,671,045 24,866,899 4,640,142 3,140,297 - 2,937,482 $ 44,191,483 $ 41,300,242
Current year amortization - 215,546 217,259 367,742 1,695,678 261,428 138,407 - 187,638 3,083,698 3,021,767
Accumulated amortization on disposals or write-downs - (3,886) (160,249) (37,689) - - - - (14,116) (215,940) (130,526)
Balance, ending - 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
Net book value $ 49,101,425 $ 3,068,190 $ 7,694,045 $ 3,023,795 $ 35,138,935 $ 17,681,704 $ 9,426,352 $ 728,517 $ 6,408,798 $ 132,271,761 $ 132,732,190

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

Page 15–42

Document Images

(2)
Document image
Document image
Extracted from: 2020 05 19 Council Agenda - Agenda - Pdf