Skip to main content
Official FIR rows

Addington Highlands Tp | 2024

Raw Financial Information Return rows are shown by official FIR schedule. Summary cards appear only when the metric mapping is confidently available.

Revenue
$8.2M
Expenses
$7.3M
Surplus / deficit
$889,109
Accumulated surplus
$20.1M
FINANCIAL INFORMATION RETURN18 rows
LineColumnSLCAmountText
NameNot listedslc.02X.L0020.C01.02Not mappedChristine Reed
TelephoneNot listedslc.02X.L0022.C01.02Not mapped613-336-2286 ext 204
Email (Required)Not listedslc.02X.L0028.C01.02Not mappedclerk@addingtonhighlands.ca
Website address of MunicipalityNot listedslc.02X.L0030.C01.02Not mappedwww.addingtonhighlands.ca
HouseholdsNot listedslc.02X.L0040.C01.01$2,681
HouseholdsNot listedslc.02X.L0040.C01.02Not mappedMPAC
PopulationNot listedslc.02X.L0041.C01.01$1,758
PopulationNot listedslc.02X.L0041.C01.02Not mappedMPAC
Youth PopulationNot listedslc.02X.L0042.C01.01$130
Youth PopulationNot listedslc.02X.L0042.C01.02Not mappedStats Can
Schedule 54:Cashflow - Direct or Indirect Method chosenNot listedslc.02X.L0075.C01.02Not mappedINDIRECT
Method used to allocate Program Support to other functions in SchNot listedslc.02X.L0077.C01.02Not mappedPercentage of Total Expenditures
Municipal TreasurerNot listedslc.02X.L0090.C01.02Not mappedChristine Reed
Municipal AuditorNot listedslc.02X.L0091.C01.02Not mappedKatie Mahon
Municipal Audit FirmNot listedslc.02X.L0092.C01.02Not mappedKPMG
Municipal Treasurer Email (Required)Not listedslc.02X.L0093.C01.02Not mappedclerk@addingtonhighlands.ca
DateNot listedslc.02X.L0094.C01.02Not mapped2025-08-19
Municipal Auditor's Email (Required)Not listedslc.02X.L0095.C01.02Not mappedkmahon@kpmg.ca
CONSOLIDATED STATEMENT OF OPERATIONS: REVENUE30 rows
LineColumnSLCAmountText
Taxation - Own purposes (SLC 26 9199 04 - 72 2899 07) For UT (SLCOwn Purposes Revenueslc.10X.L0299.C01.01$3.9M
Payments-in-lieu of taxation (SLC 26 9599 08) For UT (SLC 28 0299Own Purposes Revenueslc.10X.L0499.C01.01$89,397
Ontario Municipal Partnership Fund (OMPF)Own Purposes Revenueslc.10X.L0620.C01.01$2.1M
SubtotalOwn Purposes Revenueslc.10X.L0699.C01.01$2.1M
Ontario conditional grants (SLC 12 9910 01)Own Purposes Revenueslc.10X.L0810.C01.01$235,662
Ontario grants for tangible capital assets (SLC 12 9910 05)Own Purposes Revenueslc.10X.L0815.C01.01$295,150
Conditional Grants SubtotalOwn Purposes Revenueslc.10X.L0899.C01.01$530,812
Revenue from other municipalities (SLC 12 9910 03)Own Purposes Revenueslc.10X.L1099.C01.01$572,898
Total user fees and service charges (SLC 12 9910 04)Own Purposes Revenueslc.10X.L1299.C01.01$67,987
Licences and permitsOwn Purposes Revenueslc.10X.L1420.C01.01$39,066
Building PermitsOwn Purposes Revenueslc.10X.L1421.C01.01$102,151
Rents, concessions and franchisesOwn Purposes Revenueslc.10X.L1430.C01.01$120,662
Licences, permits, rents, etc. SubtotalOwn Purposes Revenueslc.10X.L1499.C01.01$261,879
Penalties and interest on taxesOwn Purposes Revenueslc.10X.L1620.C01.01$127,712
Fines and Penalties SubtotalOwn Purposes Revenueslc.10X.L1699.C01.01$127,712
Investment incomeOwn Purposes Revenueslc.10X.L1805.C01.01$420,637
Gain/loss on sale of land and capital assetsOwn Purposes Revenueslc.10X.L1811.C01.01-$170,940
OtherOwn Purposes Revenueslc.10X.L1890.C01.01$124,944
OtherNot listedslc.10X.L1890.C01.0ANot mappedDeferred Revenue
OtherOwn Purposes Revenueslc.10X.L1891.C01.01$236,870
OtherNot listedslc.10X.L1891.C01.0ANot mappedMiscellaneous
Other revenue SubtotalOwn Purposes Revenueslc.10X.L1899.C01.01$611,511
PLUS: Total revenues (SLC 10 9910 01)Own Purposes Revenueslc.10X.L2010.C01.01$8.2M
LESS: Total expenses (SLC 40 9910 11)Own Purposes Revenueslc.10X.L2020.C01.01$7.3M
Accum. Surplus (Deficit), Before Remeas. Gains (Losses) - Begin YrOwn Purposes Revenueslc.10X.L2060.C01.01$19.2M
Restated Accumulated Surplus (Deficit) - Begin YrOwn Purposes Revenueslc.10X.L2062.C01.01$19.2M
Annual Surplus / (Deficit), Before Remeasurement Gains (Losses)Own Purposes Revenueslc.10X.L2099.C01.01$889,109
Total RevenuesOwn Purposes Revenueslc.10X.L9910.C01.01$8.2M
Property Taxation SubtotalOwn Purposes Revenueslc.10X.L9940.C01.01$4.0M
Accum. Surplus (Deficit) Before Remeas. Gains (Losses)-End YrOwn Purposes Revenueslc.10X.L9950.C01.01$20.1M
GRANTS, USER FEES AND SERVICE CHARGES29 rows
LineColumnSLCAmountText
General governmentUser Fees and Service Chargesslc.12X.L0299.C01.04$5,050
FireOntario Conditional Grantsslc.12X.L0410.C01.01$337
FireOther Municipalitiesslc.12X.L0410.C01.03$332,698
FireOntario Grants - Tangible Capital Assetsslc.12X.L0410.C01.05$14,133
Protection ServicesOntario Conditional Grantsslc.12X.L0499.C01.01$337
Protection ServicesOther Municipalitiesslc.12X.L0499.C01.03$332,698
Protection ServicesOntario Grants - Tangible Capital Assetsslc.12X.L0499.C01.05$14,133
Roads - pavedOther Municipalitiesslc.12X.L0611.C01.03$240,200
Roads - pavedOntario Grants - Tangible Capital Assetsslc.12X.L0611.C01.05$180,817
Roadways - traffic operations & roadsideUser Fees and Service Chargesslc.12X.L0614.C01.04$450
Transportation ServicesOther Municipalitiesslc.12X.L0699.C01.03$240,200
Transportation ServicesUser Fees and Service Chargesslc.12X.L0699.C01.04$450
Transportation ServicesOntario Grants - Tangible Capital Assetsslc.12X.L0699.C01.05$180,817
Solid waste disposalOntario Conditional Grantsslc.12X.L0850.C01.01$235,325
Solid waste disposalUser Fees and Service Chargesslc.12X.L0850.C01.04$49,931
Environmental ServicesOntario Conditional Grantsslc.12X.L0899.C01.01$235,325
Environmental ServicesUser Fees and Service Chargesslc.12X.L0899.C01.04$49,931
Ambulance servicesOntario Grants - Tangible Capital Assetsslc.12X.L1030.C01.05$5,000
Health ServicesOntario Grants - Tangible Capital Assetsslc.12X.L1099.C01.05$5,000
ParksUser Fees and Service Chargesslc.12X.L1610.C01.04$6,306
ParksOntario Grants - Tangible Capital Assetsslc.12X.L1610.C01.05$95,200
Recreation and Cultural ServicesUser Fees and Service Chargesslc.12X.L1699.C01.04$6,306
Recreation and Cultural ServicesOntario Grants - Tangible Capital Assetsslc.12X.L1699.C01.05$95,200
Planning and zoningUser Fees and Service Chargesslc.12X.L1810.C01.04$6,250
Planning and DevelopmentUser Fees and Service Chargesslc.12X.L1899.C01.04$6,250
TotalOntario Conditional Grantsslc.12X.L9910.C01.01$235,662
TotalOther Municipalitiesslc.12X.L9910.C01.03$572,898
TotalUser Fees and Service Chargesslc.12X.L9910.C01.04$67,987
TotalOntario Grants - Tangible Capital Assetsslc.12X.L9910.C01.05$295,150
TAXATION INFORMATION59 rows
LineColumnSLCAmountText
N New Multi-ResidentialNot listedslc.20X.L0202.C01.02Not mappedY
G Parking Lot (Includes CJ,CR,CX,CY,CZ)Not listedslc.20X.L0205.C01.02Not mappedN
D Office BuildingNot listedslc.20X.L0210.C01.02Not mappedN
S Shopping CentreNot listedslc.20X.L0215.C01.02Not mappedN
L Large IndustrialNot listedslc.20X.L0220.C01.02Not mappedN
OtherNot listedslc.20X.L0225.C01.02Not mappedN
M Multi-ResidentialExit capping immediatelyslc.20X.L0320.C02.01Not mappedY
C CommercialExit capping immediatelyslc.20X.L0330.C02.01Not mappedY
I IndustrialExit capping immediatelyslc.20X.L0340.C02.01Not mappedY
C CommercialGrad. Tax Rates in Effect?slc.20X.L0610.C03.02Not mappedN
G Parking LotGrad. Tax Rates in Effect?slc.20X.L0611.C03.02Not mappedN
D Office BuildingGrad. Tax Rates in Effect?slc.20X.L0612.C03.02Not mappedN
S Shopping CentreGrad. Tax Rates in Effect?slc.20X.L0613.C03.02Not mappedN
I IndustrialGrad. Tax Rates in Effect?slc.20X.L0620.C03.02Not mappedN
L Large IndustrialGrad. Tax Rates in Effect?slc.20X.L0621.C03.02Not mappedN
R ResidentialPhase-In Program in Effect?slc.20X.L0805.C04.02Not mappedN
M Multi-ResidentialPhase-In Program in Effect?slc.20X.L0810.C04.02Not mappedN
N New Multi-ResidentialPhase-In Program in Effect?slc.20X.L0815.C04.02Not mappedN
C Commercial (Includes G, D, S)Phase-In Program in Effect?slc.20X.L0820.C04.02Not mappedN
I Industrial (Includes L)Phase-In Program in Effect?slc.20X.L0840.C04.02Not mappedN
F FarmlandPhase-In Program in Effect?slc.20X.L0850.C04.02Not mappedN
T Managed ForestPhase-In Program in Effect?slc.20X.L0855.C04.02Not mappedN
P PipelinePhase-In Program in Effect?slc.20X.L0860.C04.02Not mappedN
R ResidentialInstallmentsslc.20X.L1210.C06.02$2
R ResidentialFirst Due Dateslc.20X.L1210.C06.03Not mapped20240329
R ResidentialLast Due Dateslc.20X.L1210.C06.04Not mapped20240531
R ResidentialInstallmentsslc.20X.L1210.C06.05$2
R ResidentialFirst Due Dateslc.20X.L1210.C06.06Not mapped20240731
R ResidentialLast Due Dateslc.20X.L1210.C06.07Not mapped20240927
M Multi-ResidentialInstallmentsslc.20X.L1220.C06.02$2
M Multi-ResidentialFirst Due Dateslc.20X.L1220.C06.03Not mapped20240329
M Multi-ResidentialLast Due Dateslc.20X.L1220.C06.04Not mapped20240531
M Multi-ResidentialInstallmentsslc.20X.L1220.C06.05$2
M Multi-ResidentialFirst Due Dateslc.20X.L1220.C06.06Not mapped20240731
M Multi-ResidentialLast Due Dateslc.20X.L1220.C06.07Not mapped20240927
F FarmlandInstallmentsslc.20X.L1230.C06.02$2
F FarmlandFirst Due Dateslc.20X.L1230.C06.03Not mapped20240329
F FarmlandLast Due Dateslc.20X.L1230.C06.04Not mapped20240531
F FarmlandInstallmentsslc.20X.L1230.C06.05$2
F FarmlandFirst Due Dateslc.20X.L1230.C06.06Not mapped20240731
F FarmlandLast Due Dateslc.20X.L1230.C06.07Not mapped20240927
T Managed ForestInstallmentsslc.20X.L1240.C06.02$2
T Managed ForestFirst Due Dateslc.20X.L1240.C06.03Not mapped20240329
T Managed ForestLast Due Dateslc.20X.L1240.C06.04Not mapped20240531
T Managed ForestInstallmentsslc.20X.L1240.C06.05$2
T Managed ForestFirst Due Dateslc.20X.L1240.C06.06Not mapped20240731
T Managed ForestLast Due Dateslc.20X.L1240.C06.07Not mapped20240927
C CommercialInstallmentsslc.20X.L1250.C06.02$2
C CommercialFirst Due Dateslc.20X.L1250.C06.03Not mapped20240329
C CommercialLast Due Dateslc.20X.L1250.C06.04Not mapped20240531
C CommercialInstallmentsslc.20X.L1250.C06.05$2
C CommercialFirst Due Dateslc.20X.L1250.C06.06Not mapped20240731
C CommercialLast Due Dateslc.20X.L1250.C06.07Not mapped20240927
I IndustrialInstallmentsslc.20X.L1260.C06.02$2
I IndustrialFirst Due Dateslc.20X.L1260.C06.03Not mapped20240329
I IndustrialLast Due Dateslc.20X.L1260.C06.04Not mapped20240531
I IndustrialInstallmentsslc.20X.L1260.C06.05$2
I IndustrialFirst Due Dateslc.20X.L1260.C06.06Not mapped20240731
I IndustrialLast Due Dateslc.20X.L1260.C06.07Not mapped20240927
MUNICIPAL AND SCHOOL BOARD TAXATION14 rows
LineColumnSLCAmountText
Adjustments for properties, shared as if Payment-In-Lieu (Hydro pLT / STslc.22D.L7010.C01.12$1,790
Adjustments for properties, shared as if Payment-In-Lieu (Hydro pEducation Taxesslc.22D.L7010.C01.14-$1,790
Total of all supplementary taxes (Supps, Omits, Section 359)LT / STslc.22D.L9799.C01.12$37,741
Total of all supplementary taxes (Supps, Omits, Section 359)UTslc.22D.L9799.C01.13$29,028
Total of all supplementary taxes (Supps, Omits, Section 359)Education Taxesslc.22D.L9799.C01.14$8,440
Total of all supplementary taxes (Supps, Omits, Section 359)TOTALslc.22D.L9799.C01.15$75,209
Total Levied by Tax RateLT / STslc.22D.L9910.C01.12$3.9M
Total Levied by Tax RateUTslc.22D.L9910.C01.13$3.0M
Total Levied by Tax RateEducation Taxesslc.22D.L9910.C01.14$911,132
Total Levied by Tax RateTOTALslc.22D.L9910.C01.15$7.8M
Total LeviesLT / STslc.22D.L9990.C01.12$3.9M
Total LeviesUTslc.22D.L9990.C01.13$3.0M
Total LeviesEducation Taxesslc.22D.L9990.C01.14$911,132
Total LeviesTOTALslc.22D.L9990.C01.15$7.8M
PAYMENTS-IN-LIEU OF TAXATION8 rows
LineColumnSLCAmountText
Total PILS Levied by Tax RateLT / STslc.24D.L9910.C01.12$89,397
Total PILS Levied by Tax RateUTslc.24D.L9910.C01.13$67,463
Total PILS Levied by Tax RateEducation PILSslc.24D.L9910.C01.14$8,084
Total PILS Levied by Tax RateTOTALslc.24D.L9910.C01.15$164,944
Total PILS LeviedLT / STslc.24D.L9990.C01.12$89,397
Total PILS LeviedUTslc.24D.L9990.C01.13$67,463
Total PILS LeviedEducation PILSslc.24D.L9990.C01.14$8,084
Total PILS LeviedTOTALslc.24D.L9990.C01.15$164,944
TAXATION AND PAYMENTS-IN-LIEU SUMMARY197 rows
LineColumnSLCAmountText
ResidentialTaxable Asmt. (Wtd & Disc CVA)slc.26A.L0010.C01.02$504.9M
ResidentialTotal Taxesslc.26A.L0010.C01.03$7.3M
ResidentialMunicipal Taxes LT / STslc.26A.L0010.C01.04$3.7M
ResidentialMunicipal Taxes UTslc.26A.L0010.C01.05$2.8M
ResidentialEducation Taxesslc.26A.L0010.C01.06$772,429
ResidentialENG - Publicslc.26A.L0010.C01.07$752,948
ResidentialFRE - Publicslc.26A.L0010.C01.08$209
ResidentialENG - Separateslc.26A.L0010.C01.09$19,000
ResidentialFRE - Separateslc.26A.L0010.C01.10$272
ResidentialTaxable Asmt. (CVA)slc.26A.L0010.C01.16$504.9M
ResidentialPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L0010.C01.17$504.9M
ResidentialPhase-In Taxable Asmt. (CVA)slc.26A.L0010.C01.18$504.9M
Multi-residentialTaxable Asmt. (Wtd & Disc CVA)slc.26A.L0050.C01.02$2.7M
Multi-residentialTotal Taxesslc.26A.L0050.C01.03$37,099
Multi-residentialMunicipal Taxes LT / STslc.26A.L0050.C01.04$19,955
Multi-residentialMunicipal Taxes UTslc.26A.L0050.C01.05$15,059
Multi-residentialEducation Taxesslc.26A.L0050.C01.06$2,085
Multi-residentialENG - Publicslc.26A.L0050.C01.07$2,041
Multi-residentialFRE - Publicslc.26A.L0050.C01.08$3
Multi-residentialENG - Separateslc.26A.L0050.C01.09$39
Multi-residentialFRE - Separateslc.26A.L0050.C01.10$2
Multi-residentialTaxable Asmt. (CVA)slc.26A.L0050.C01.16$1.4M
Multi-residentialPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L0050.C01.17$2.7M
Multi-residentialPhase-In Taxable Asmt. (CVA)slc.26A.L0050.C01.18$1.4M
FarmlandTaxable Asmt. (Wtd & Disc CVA)slc.26A.L0110.C01.02$742,150
FarmlandTotal Taxesslc.26A.L0110.C01.03$10,668
FarmlandMunicipal Taxes LT / STslc.26A.L0110.C01.04$5,433
FarmlandMunicipal Taxes UTslc.26A.L0110.C01.05$4,100
FarmlandEducation Taxesslc.26A.L0110.C01.06$1,135
FarmlandENG - Publicslc.26A.L0110.C01.07$1,135
FarmlandTaxable Asmt. (CVA)slc.26A.L0110.C01.16$3.0M
FarmlandPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L0110.C01.17$742,150
FarmlandPhase-In Taxable Asmt. (CVA)slc.26A.L0110.C01.18$3.0M
Managed forestsTaxable Asmt. (Wtd & Disc CVA)slc.26A.L0140.C01.02$1.3M
Managed forestsTotal Taxesslc.26A.L0140.C01.03$18,199
Managed forestsMunicipal Taxes LT / STslc.26A.L0140.C01.04$9,268
Managed forestsMunicipal Taxes UTslc.26A.L0140.C01.05$6,994
Managed forestsEducation Taxesslc.26A.L0140.C01.06$1,937
Managed forestsENG - Publicslc.26A.L0140.C01.07$1,914
Managed forestsFRE - Publicslc.26A.L0140.C01.08$2
Managed forestsENG - Separateslc.26A.L0140.C01.09$20
Managed forestsFRE - Separateslc.26A.L0140.C01.10$1
Managed forestsTaxable Asmt. (CVA)slc.26A.L0140.C01.16$5.1M
Managed forestsPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L0140.C01.17$1.3M
Managed forestsPhase-In Taxable Asmt. (CVA)slc.26A.L0140.C01.18$5.1M
CommercialTaxable Asmt. (Wtd & Disc CVA)slc.26A.L0210.C01.02$19.9M
CommercialTotal Taxesslc.26A.L0210.C01.03$379,227
CommercialMunicipal Taxes LT / STslc.26A.L0210.C01.04$145,703
CommercialMunicipal Taxes UTslc.26A.L0210.C01.05$109,955
CommercialEducation Taxesslc.26A.L0210.C01.06$123,569
CommercialENG - Publicslc.26A.L0210.C01.07$85,391
CommercialFRE - Publicslc.26A.L0210.C01.08$2,663
CommercialENG - Separateslc.26A.L0210.C01.09$33,453
CommercialFRE - Separateslc.26A.L0210.C01.10$2,062
CommercialTaxable Asmt. (CVA)slc.26A.L0210.C01.16$14.0M
CommercialPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L0210.C01.17$19.9M
CommercialPhase-In Taxable Asmt. (CVA)slc.26A.L0210.C01.18$14.0M
IndustrialTaxable Asmt. (Wtd & Disc CVA)slc.26A.L0510.C01.02$820,694
IndustrialTotal Taxesslc.26A.L0510.C01.03$13,869
IndustrialMunicipal Taxes LT / STslc.26A.L0510.C01.04$6,008
IndustrialMunicipal Taxes UTslc.26A.L0510.C01.05$4,534
IndustrialEducation Taxesslc.26A.L0510.C01.06$3,327
IndustrialENG - Publicslc.26A.L0510.C01.07$2,299
IndustrialFRE - Publicslc.26A.L0510.C01.08$72
IndustrialENG - Separateslc.26A.L0510.C01.09$901
IndustrialFRE - Separateslc.26A.L0510.C01.10$56
IndustrialTaxable Asmt. (CVA)slc.26A.L0510.C01.16$378,200
IndustrialPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L0510.C01.17$820,694
IndustrialPhase-In Taxable Asmt. (CVA)slc.26A.L0510.C01.18$378,200
ResidentialPIL Asmt. (Wtd & Disc CVA)slc.26A.L1010.C02.02$3.1M
ResidentialTOTAL PILS Leviedslc.26A.L1010.C02.03$44,168
ResidentialLT / STslc.26A.L1010.C02.04$22,782
ResidentialUTslc.26A.L1010.C02.05$17,192
ResidentialEducation PILSslc.26A.L1010.C02.06$4,194
ResidentialPIL Asmt. (CVA)slc.26A.L1010.C02.16$3.1M
ResidentialPhase-In PIL Asmt. (Wtd & Disc CVA)slc.26A.L1010.C02.17$3.1M
ResidentialPhase-In PIL Asmt. (CVA)slc.26A.L1010.C02.18$3.1M
CommercialPIL Asmt. (Wtd & Disc CVA)slc.26A.L1210.C02.02$8.9M
CommercialTOTAL PILS Leviedslc.26A.L1210.C02.03$117,614
CommercialLT / STslc.26A.L1210.C02.04$65,279
CommercialUTslc.26A.L1210.C02.05$49,263
CommercialEducation PILSslc.26A.L1210.C02.06$3,072
CommercialPIL Asmt. (CVA)slc.26A.L1210.C02.16$6.3M
CommercialPhase-In PIL Asmt. (Wtd & Disc CVA)slc.26A.L1210.C02.17$8.9M
CommercialPhase-In PIL Asmt. (CVA)slc.26A.L1210.C02.18$6.3M
LandfilllPIL Asmt. (Wtd & Disc CVA)slc.26A.L1705.C02.02$182,440
LandfilllTOTAL PILS Leviedslc.26A.L1705.C02.03$3,162
LandfilllLT / STslc.26A.L1705.C02.04$1,336
LandfilllUTslc.26A.L1705.C02.05$1,008
LandfilllEducation PILSslc.26A.L1705.C02.06$818
LandfilllPIL Asmt. (CVA)slc.26A.L1705.C02.16$93,000
LandfilllPhase-In PIL Asmt. (Wtd & Disc CVA)slc.26A.L1705.C02.17$182,440
LandfilllPhase-In PIL Asmt. (CVA)slc.26A.L1705.C02.18$93,000
Legislated percentage of education taxes distributed to each schoEducation Taxesslc.26A.L9010.C01.06Not mapped100.000%
Legislated percentage of education taxes distributed to each schoENG - Publicslc.26A.L9010.C01.07Not mapped69.104%
Legislated percentage of education taxes distributed to each schoFRE - Publicslc.26A.L9010.C01.08Not mapped2.155%
Legislated percentage of education taxes distributed to each schoENG - Separateslc.26A.L9010.C01.09Not mapped27.072%
Legislated percentage of education taxes distributed to each schoFRE - Separateslc.26A.L9010.C01.10Not mapped1.669%
Legislated percentage of education taxes distributed to each schoOtherslc.26A.L9010.C01.11Not mapped0.000%
Residential SubtotalTaxable Asmt. (Wtd & Disc CVA)slc.26A.L9110.C01.02$509.6M
Residential SubtotalTotal Taxesslc.26A.L9110.C01.03$7.3M
Residential SubtotalMunicipal Taxes LT / STslc.26A.L9110.C01.04$3.7M
Residential SubtotalMunicipal Taxes UTslc.26A.L9110.C01.05$2.8M
Residential SubtotalEducation Taxesslc.26A.L9110.C01.06$777,586
Residential SubtotalENG - Publicslc.26A.L9110.C01.07$758,038
Residential SubtotalFRE - Publicslc.26A.L9110.C01.08$214
Residential SubtotalENG - Separateslc.26A.L9110.C01.09$19,059
Residential SubtotalFRE - Separateslc.26A.L9110.C01.10$275
Residential SubtotalTaxable Asmt. (CVA)slc.26A.L9110.C01.16$514.3M
Residential SubtotalPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L9110.C01.17$509.6M
Residential SubtotalPhase-In Taxable Asmt. (CVA)slc.26A.L9110.C01.18$514.3M
Commercial SubtotalTaxable Asmt. (Wtd & Disc CVA)slc.26A.L9120.C01.02$19.9M
Commercial SubtotalTotal Taxesslc.26A.L9120.C01.03$379,227
Commercial SubtotalMunicipal Taxes LT / STslc.26A.L9120.C01.04$145,703
Commercial SubtotalMunicipal Taxes UTslc.26A.L9120.C01.05$109,955
Commercial SubtotalEducation Taxesslc.26A.L9120.C01.06$123,569
Commercial SubtotalENG - Publicslc.26A.L9120.C01.07$85,391
Commercial SubtotalFRE - Publicslc.26A.L9120.C01.08$2,663
Commercial SubtotalENG - Separateslc.26A.L9120.C01.09$33,453
Commercial SubtotalFRE - Separateslc.26A.L9120.C01.10$2,062
Commercial SubtotalTaxable Asmt. (CVA)slc.26A.L9120.C01.16$14.0M
Commercial SubtotalPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L9120.C01.17$19.9M
Commercial SubtotalPhase-In Taxable Asmt. (CVA)slc.26A.L9120.C01.18$14.0M
Industrial SubtotalTaxable Asmt. (Wtd & Disc CVA)slc.26A.L9130.C01.02$820,694
Industrial SubtotalTotal Taxesslc.26A.L9130.C01.03$13,869
Industrial SubtotalMunicipal Taxes LT / STslc.26A.L9130.C01.04$6,008
Industrial SubtotalMunicipal Taxes UTslc.26A.L9130.C01.05$4,534
Industrial SubtotalEducation Taxesslc.26A.L9130.C01.06$3,327
Industrial SubtotalENG - Publicslc.26A.L9130.C01.07$2,299
Industrial SubtotalFRE - Publicslc.26A.L9130.C01.08$72
Industrial SubtotalENG - Separateslc.26A.L9130.C01.09$901
Industrial SubtotalFRE - Separateslc.26A.L9130.C01.10$56
Industrial SubtotalTaxable Asmt. (CVA)slc.26A.L9130.C01.16$378,200
Industrial SubtotalPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L9130.C01.17$820,694
Industrial SubtotalPhase-In Taxable Asmt. (CVA)slc.26A.L9130.C01.18$378,200
Adjustments for shared PIL propertiesMunicipal Taxes LT / STslc.26A.L9160.C01.04$1,790
Adjustments for shared PIL propertiesEducation Taxesslc.26A.L9160.C01.06-$1,790
Adjustments for shared PIL propertiesENG - Publicslc.26A.L9160.C01.07-$1,237
Adjustments for shared PIL propertiesFRE - Publicslc.26A.L9160.C01.08-$38
Adjustments for shared PIL propertiesENG - Separateslc.26A.L9160.C01.09-$485
Adjustments for shared PIL propertiesFRE - Separateslc.26A.L9160.C01.10-$30
Supplementary TaxesTotal Taxesslc.26A.L9170.C01.03$75,209
Supplementary TaxesMunicipal Taxes LT / STslc.26A.L9170.C01.04$37,741
Supplementary TaxesMunicipal Taxes UTslc.26A.L9170.C01.05$29,028
Supplementary TaxesEducation Taxesslc.26A.L9170.C01.06$8,440
Supplementary TaxesENG - Publicslc.26A.L9170.C01.07$8,312
Supplementary TaxesFRE - Publicslc.26A.L9170.C01.08$9
Supplementary TaxesENG - Separateslc.26A.L9170.C01.09$112
Supplementary TaxesFRE - Separateslc.26A.L9170.C01.10$7
Total Levied by RateTotal Taxesslc.26A.L9180.C01.03$7.8M
Total Levied by RateMunicipal Taxes LT / STslc.26A.L9180.C01.04$3.9M
Total Levied by RateMunicipal Taxes UTslc.26A.L9180.C01.05$3.0M
Total Levied by RateEducation Taxesslc.26A.L9180.C01.06$911,132
Total Levied by RateENG - Publicslc.26A.L9180.C01.07$852,803
Total Levied by RateFRE - Publicslc.26A.L9180.C01.08$2,920
Total Levied by RateENG - Separateslc.26A.L9180.C01.09$53,039
Total Levied by RateFRE - Separateslc.26A.L9180.C01.10$2,370
TOTAL before Adj.Taxable Asmt. (Wtd & Disc CVA)slc.26A.L9199.C01.02$530.3M
TOTAL before Adj.Total Taxesslc.26A.L9199.C01.03$7.8M
TOTAL before Adj.Municipal Taxes LT / STslc.26A.L9199.C01.04$3.9M
TOTAL before Adj.Municipal Taxes UTslc.26A.L9199.C01.05$3.0M
TOTAL before Adj.Education Taxesslc.26A.L9199.C01.06$911,132
TOTAL before Adj.ENG - Publicslc.26A.L9199.C01.07$852,803
TOTAL before Adj.FRE - Publicslc.26A.L9199.C01.08$2,920
TOTAL before Adj.ENG - Separateslc.26A.L9199.C01.09$53,039
TOTAL before Adj.FRE - Separateslc.26A.L9199.C01.10$2,370
TOTAL before Adj.Taxable Asmt. (CVA)slc.26A.L9199.C01.16$528.7M
TOTAL before Adj.Phase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L9199.C01.17$530.3M
TOTAL before Adj.Phase-In Taxable Asmt. (CVA)slc.26A.L9199.C01.18$528.7M
Residential SubtotalPIL Asmt. (Wtd & Disc CVA)slc.26A.L9210.C02.02$3.1M
Residential SubtotalTOTAL PILS Leviedslc.26A.L9210.C02.03$44,168
Residential SubtotalLT / STslc.26A.L9210.C02.04$22,782
Residential SubtotalUTslc.26A.L9210.C02.05$17,192
Residential SubtotalEducation PILSslc.26A.L9210.C02.06$4,194
Residential SubtotalPIL Asmt. (CVA)slc.26A.L9210.C02.16$3.1M
Residential SubtotalPhase-In PIL Asmt. (Wtd & Disc CVA)slc.26A.L9210.C02.17$3.1M
Residential SubtotalPhase-In PIL Asmt. (CVA)slc.26A.L9210.C02.18$3.1M
Commercial SubtotalPIL Asmt. (Wtd & Disc CVA)slc.26A.L9220.C02.02$8.9M
Commercial SubtotalTOTAL PILS Leviedslc.26A.L9220.C02.03$117,614
Commercial SubtotalLT / STslc.26A.L9220.C02.04$65,279
Commercial SubtotalUTslc.26A.L9220.C02.05$49,263
Commercial SubtotalEducation PILSslc.26A.L9220.C02.06$3,072
Commercial SubtotalPIL Asmt. (CVA)slc.26A.L9220.C02.16$6.3M
Commercial SubtotalPhase-In PIL Asmt. (Wtd & Disc CVA)slc.26A.L9220.C02.17$8.9M
Commercial SubtotalPhase-In PIL Asmt. (CVA)slc.26A.L9220.C02.18$6.3M
Total Levied by RateTOTAL PILS Leviedslc.26A.L9280.C02.03$164,944
Total Levied by RateLT / STslc.26A.L9280.C02.04$89,397
Total Levied by RateUTslc.26A.L9280.C02.05$67,463
Total Levied by RateEducation PILSslc.26A.L9280.C02.06$8,084
TOTAL before Adj.PIL Asmt. (Wtd & Disc CVA)slc.26A.L9299.C02.02$12.2M
TOTAL before Adj.TOTAL PILS Leviedslc.26A.L9299.C02.03$164,944
TOTAL before Adj.LT / STslc.26A.L9299.C02.04$89,397
TOTAL before Adj.UTslc.26A.L9299.C02.05$67,463
TOTAL before Adj.Education PILSslc.26A.L9299.C02.06$8,084
TOTAL before Adj.PIL Asmt. (CVA)slc.26A.L9299.C02.16$9.5M
TOTAL before Adj.Phase-In PIL Asmt. (Wtd & Disc CVA)slc.26A.L9299.C02.17$12.2M
TOTAL before Adj.Phase-In PIL Asmt. (CVA)slc.26A.L9299.C02.18$9.5M
TAXATION AND PAYMENTS-IN-LIEU SUMMARY67 rows
LineColumnSLCAmountText
Canada enterprisesTOTAL PILS Leviedslc.26B.L5020.C01.02$1,512
Canada enterprisesLT / STslc.26B.L5020.C01.03$580
Canada enterprisesUTslc.26B.L5020.C01.04$439
Canada enterprisesEducationslc.26B.L5020.C01.05$493
Canada enterprisesTOTAL PIL Entitlementslc.26B.L5020.C01.07$1,512
Canada enterprisesLT / STslc.26B.L5020.C01.08$580
Canada enterprisesUTslc.26B.L5020.C01.09$439
Canada enterprisesEducationslc.26B.L5020.C01.10$493
Canada enterprisesEnglish - Publicslc.26B.L5020.C01.11$341
Canada enterprisesFrench - Publicslc.26B.L5020.C01.12$11
Canada enterprisesEnglish - Separateslc.26B.L5020.C01.13$133
Canada enterprisesFrench - Separateslc.26B.L5020.C01.14$8
Other Mun. Tax Assistance Act PILSTOTAL PILS Leviedslc.26B.L5220.C01.02$84,686
Other Mun. Tax Assistance Act PILSLT / STslc.26B.L5220.C01.03$46,009
Other Mun. Tax Assistance Act PILSUTslc.26B.L5220.C01.04$34,720
Other Mun. Tax Assistance Act PILSEducationslc.26B.L5220.C01.05$3,957
Other Mun. Tax Assistance Act PILSTOTAL PIL Entitlementslc.26B.L5220.C01.07$84,686
Other Mun. Tax Assistance Act PILSLT / STslc.26B.L5220.C01.08$46,009
Other Mun. Tax Assistance Act PILSUTslc.26B.L5220.C01.09$34,720
Other Mun. Tax Assistance Act PILSEducationslc.26B.L5220.C01.10$3,957
Other Mun. Tax Assistance Act PILSEnglish - Publicslc.26B.L5220.C01.11$2,735
Other Mun. Tax Assistance Act PILSFrench - Publicslc.26B.L5220.C01.12$85
Other Mun. Tax Assistance Act PILSEnglish - Separateslc.26B.L5220.C01.13$1,071
Other Mun. Tax Assistance Act PILSFrench - Separateslc.26B.L5220.C01.14$66
Liquor Control Board of OntarioTOTAL PILS Leviedslc.26B.L5430.C01.02$3,951
Liquor Control Board of OntarioLT / STslc.26B.L5430.C01.03$2,252
Liquor Control Board of OntarioUTslc.26B.L5430.C01.04$1,699
Liquor Control Board of OntarioTOTAL PIL Entitlementslc.26B.L5430.C01.07$3,951
Liquor Control Board of OntarioLT / STslc.26B.L5430.C01.08$2,252
Liquor Control Board of OntarioUTslc.26B.L5430.C01.09$1,699
OtherTOTAL PILS Leviedslc.26B.L5460.C01.02$63,716
OtherLT / STslc.26B.L5460.C01.03$36,179
OtherUTslc.26B.L5460.C01.04$27,302
OtherEducationslc.26B.L5460.C01.05$235
OtherTOTAL PIL Entitlementslc.26B.L5460.C01.07$63,716
OtherLT / STslc.26B.L5460.C01.08$36,179
OtherUTslc.26B.L5460.C01.09$27,302
OtherNot listedslc.26B.L5460.C01.0ANot mappedMEI/MTO
OtherEducationslc.26B.L5460.C01.10$235
OtherEnglish - Publicslc.26B.L5460.C01.11$162
OtherFrench - Publicslc.26B.L5460.C01.12$5
OtherEnglish - Separateslc.26B.L5460.C01.13$64
OtherFrench - Separateslc.26B.L5460.C01.14$4
Municipal enterprisesTOTAL PILS Leviedslc.26B.L5610.C01.02$11,079
Municipal enterprisesLT / STslc.26B.L5610.C01.03$4,377
Municipal enterprisesUTslc.26B.L5610.C01.04$3,303
Municipal enterprisesEducationslc.26B.L5610.C01.05$3,399
Municipal enterprisesTOTAL PIL Entitlementslc.26B.L5610.C01.07$11,079
Municipal enterprisesLT / STslc.26B.L5610.C01.08$4,377
Municipal enterprisesUTslc.26B.L5610.C01.09$3,303
Municipal enterprisesEducationslc.26B.L5610.C01.10$3,399
Municipal enterprisesEnglish - Publicslc.26B.L5610.C01.11$2,349
Municipal enterprisesFrench - Publicslc.26B.L5610.C01.12$73
Municipal enterprisesEnglish - Separateslc.26B.L5610.C01.13$920
Municipal enterprisesFrench - Separateslc.26B.L5610.C01.14$57
Source of PILS TotalTOTAL PILS Leviedslc.26B.L9599.C01.02$164,944
Source of PILS TotalLT / STslc.26B.L9599.C01.03$89,397
Source of PILS TotalUTslc.26B.L9599.C01.04$67,463
Source of PILS TotalEducationslc.26B.L9599.C01.05$8,084
Source of PILS TotalTOTAL PIL Entitlementslc.26B.L9599.C01.07$164,944
Source of PILS TotalLT / STslc.26B.L9599.C01.08$89,397
Source of PILS TotalUTslc.26B.L9599.C01.09$67,463
Source of PILS TotalEducationslc.26B.L9599.C01.10$8,084
Source of PILS TotalEnglish - Publicslc.26B.L9599.C01.11$5,587
Source of PILS TotalFrench - Publicslc.26B.L9599.C01.12$174
Source of PILS TotalEnglish - Separateslc.26B.L9599.C01.13$2,188
Source of PILS TotalFrench - Separateslc.26B.L9599.C01.14$135
CONSOLIDATED STATEMENT OF OPERATIONS: EXPENSES196 rows
LineColumnSLCAmountText
GovernanceSalaries, Wages and Employee Benefitsslc.40X.L0240.C01.01$110,101
GovernanceMaterialsslc.40X.L0240.C01.03$11,358
GovernanceTotal Expenses Before Adjustmentsslc.40X.L0240.C01.07$156,428
GovernanceTotal Expenses After Adjustmentsslc.40X.L0240.C01.11$181,330
GovernanceAllocation of Program Supportslc.40X.L0240.C01.13$24,902
GovernanceAmortizationslc.40X.L0240.C01.16$34,969
Program SupportSalaries, Wages and Employee Benefitsslc.40X.L0260.C01.01$617,861
Program SupportInterest on Long Term Debtslc.40X.L0260.C01.02$12,816
Program SupportMaterialsslc.40X.L0260.C01.03$435,968
Program SupportContracted Servicesslc.40X.L0260.C01.04$3,192
Program SupportRents and Financial Expenses & Accretion Expensesslc.40X.L0260.C01.05$24,538
Program SupportTotal Expenses Before Adjustmentsslc.40X.L0260.C01.07$1.1M
Program SupportTotal Expenses After Adjustmentsslc.40X.L0260.C01.11$12,816
Program SupportInter-Functional Adjustmentsslc.40X.L0260.C01.12-$20,748
Program SupportAllocation of Program Supportslc.40X.L0260.C01.13-$1.1M
General governmentSalaries, Wages and Employee Benefitsslc.40X.L0299.C01.01$727,962
General governmentInterest on Long Term Debtslc.40X.L0299.C01.02$12,816
General governmentMaterialsslc.40X.L0299.C01.03$447,326
General governmentContracted Servicesslc.40X.L0299.C01.04$3,192
General governmentRents and Financial Expenses & Accretion Expensesslc.40X.L0299.C01.05$24,538
General governmentTotal Expenses Before Adjustmentsslc.40X.L0299.C01.07$1.3M
General governmentTotal Expenses After Adjustmentsslc.40X.L0299.C01.11$194,146
General governmentInter-Functional Adjustmentsslc.40X.L0299.C01.12-$20,748
General governmentAllocation of Program Supportslc.40X.L0299.C01.13-$1.0M
General governmentAmortizationslc.40X.L0299.C01.16$34,969
FireSalaries, Wages and Employee Benefitsslc.40X.L0410.C01.01$418,655
FireInterest on Long Term Debtslc.40X.L0410.C01.02$29,140
FireMaterialsslc.40X.L0410.C01.03$282,983
FireTotal Expenses Before Adjustmentsslc.40X.L0410.C01.07$900,969
FireTotal Expenses After Adjustmentsslc.40X.L0410.C01.11$1.0M
FireInter-Functional Adjustmentsslc.40X.L0410.C01.12$113
FireAllocation of Program Supportslc.40X.L0410.C01.13$143,876
FireAmortizationslc.40X.L0410.C01.16$170,191
PoliceContracted Servicesslc.40X.L0420.C01.04$787,692
PoliceTotal Expenses Before Adjustmentsslc.40X.L0420.C01.07$787,692
PoliceTotal Expenses After Adjustmentsslc.40X.L0420.C01.11$949,188
PoliceAllocation of Program Supportslc.40X.L0420.C01.13$161,496
Conservation authorityExternal Transfersslc.40X.L0430.C01.06$43,476
Conservation authorityTotal Expenses Before Adjustmentsslc.40X.L0430.C01.07$43,476
Conservation authorityTotal Expenses After Adjustmentsslc.40X.L0430.C01.11$43,476
Protective inspection and controlSalaries, Wages and Employee Benefitsslc.40X.L0440.C01.01$139,593
Protective inspection and controlMaterialsslc.40X.L0440.C01.03$36,343
Protective inspection and controlContracted Servicesslc.40X.L0440.C01.04$18,812
Protective inspection and controlTotal Expenses Before Adjustmentsslc.40X.L0440.C01.07$194,748
Protective inspection and controlTotal Expenses After Adjustmentsslc.40X.L0440.C01.11$215,656
Protective inspection and controlInter-Functional Adjustmentsslc.40X.L0440.C01.12-$15,784
Protective inspection and controlAllocation of Program Supportslc.40X.L0440.C01.13$36,692
Emergency measuresMaterialsslc.40X.L0450.C01.03$5,584
Emergency measuresTotal Expenses Before Adjustmentsslc.40X.L0450.C01.07$5,584
Emergency measuresTotal Expenses After Adjustmentsslc.40X.L0450.C01.11$6,729
Emergency measuresAllocation of Program Supportslc.40X.L0450.C01.13$1,145
Protection servicesSalaries, Wages and Employee Benefitsslc.40X.L0499.C01.01$558,248
Protection servicesInterest on Long Term Debtslc.40X.L0499.C01.02$29,140
Protection servicesMaterialsslc.40X.L0499.C01.03$324,910
Protection servicesContracted Servicesslc.40X.L0499.C01.04$806,504
Protection servicesExternal Transfersslc.40X.L0499.C01.06$43,476
Protection servicesTotal Expenses Before Adjustmentsslc.40X.L0499.C01.07$1.9M
Protection servicesTotal Expenses After Adjustmentsslc.40X.L0499.C01.11$2.3M
Protection servicesInter-Functional Adjustmentsslc.40X.L0499.C01.12-$15,671
Protection servicesAllocation of Program Supportslc.40X.L0499.C01.13$343,209
Protection servicesAmortizationslc.40X.L0499.C01.16$170,191
Roads - pavedSalaries, Wages and Employee Benefitsslc.40X.L0611.C01.01$376,861
Roads - pavedMaterialsslc.40X.L0611.C01.03$430,284
Roads - pavedTotal Expenses Before Adjustmentsslc.40X.L0611.C01.07$1.0M
Roads - pavedTotal Expenses After Adjustmentsslc.40X.L0611.C01.11$1.1M
Roads - pavedInter-Functional Adjustmentsslc.40X.L0611.C01.12-$78,305
Roads - pavedAllocation of Program Supportslc.40X.L0611.C01.13$149,430
Roads - pavedAmortizationslc.40X.L0611.C01.16$214,111
Roads - unpavedSalaries, Wages and Employee Benefitsslc.40X.L0612.C01.01$565,292
Roads - unpavedMaterialsslc.40X.L0612.C01.03$564,863
Roads - unpavedTotal Expenses Before Adjustmentsslc.40X.L0612.C01.07$1.5M
Roads - unpavedTotal Expenses After Adjustmentsslc.40X.L0612.C01.11$1.5M
Roads - unpavedInter-Functional Adjustmentsslc.40X.L0612.C01.12-$117,458
Roads - unpavedAllocation of Program Supportslc.40X.L0612.C01.13$207,627
Roads - unpavedAmortizationslc.40X.L0612.C01.16$321,166
Roads - bridges and culvertsMaterialsslc.40X.L0613.C01.03$11,440
Roads - bridges and culvertsTotal Expenses Before Adjustmentsslc.40X.L0613.C01.07$64,818
Roads - bridges and culvertsTotal Expenses After Adjustmentsslc.40X.L0613.C01.11$67,163
Roads - bridges and culvertsAllocation of Program Supportslc.40X.L0613.C01.13$2,345
Roads - bridges and culvertsAmortizationslc.40X.L0613.C01.16$53,378
Roadways - traffic operations & roadsideMaterialsslc.40X.L0614.C01.03$77,727
Roadways - traffic operations & roadsideTotal Expenses Before Adjustmentsslc.40X.L0614.C01.07$77,727
Roadways - traffic operations & roadsideTotal Expenses After Adjustmentsslc.40X.L0614.C01.11$93,663
Roadways - traffic operations & roadsideAllocation of Program Supportslc.40X.L0614.C01.13$15,936
Winter control - except sidewalks,parking lotsMaterialsslc.40X.L0621.C01.03$233,614
Winter control - except sidewalks,parking lotsTotal Expenses Before Adjustmentsslc.40X.L0621.C01.07$233,614
Winter control - except sidewalks,parking lotsTotal Expenses After Adjustmentsslc.40X.L0621.C01.11$281,511
Winter control - except sidewalks,parking lotsAllocation of Program Supportslc.40X.L0621.C01.13$47,897
Winter control - sidewalks,parking lots onlyMaterialsslc.40X.L0622.C01.03$4,912
Winter control - sidewalks,parking lots onlyTotal Expenses Before Adjustmentsslc.40X.L0622.C01.07$4,912
Winter control - sidewalks,parking lots onlyTotal Expenses After Adjustmentsslc.40X.L0622.C01.11$5,919
Winter control - sidewalks,parking lots onlyAllocation of Program Supportslc.40X.L0622.C01.13$1,007
Street lightingMaterialsslc.40X.L0650.C01.03$14,115
Street lightingTotal Expenses Before Adjustmentsslc.40X.L0650.C01.07$14,115
Street lightingTotal Expenses After Adjustmentsslc.40X.L0650.C01.11$17,009
Street lightingAllocation of Program Supportslc.40X.L0650.C01.13$2,894
Transportation servicesSalaries, Wages and Employee Benefitsslc.40X.L0699.C01.01$942,153
Transportation servicesMaterialsslc.40X.L0699.C01.03$1.3M
Transportation servicesTotal Expenses Before Adjustmentsslc.40X.L0699.C01.07$2.9M
Transportation servicesTotal Expenses After Adjustmentsslc.40X.L0699.C01.11$3.1M
Transportation servicesInter-Functional Adjustmentsslc.40X.L0699.C01.12-$195,763
Transportation servicesAllocation of Program Supportslc.40X.L0699.C01.13$427,136
Transportation servicesAmortizationslc.40X.L0699.C01.16$588,655
Solid waste disposalSalaries, Wages and Employee Benefitsslc.40X.L0850.C01.01$105,241
Solid waste disposalMaterialsslc.40X.L0850.C01.03$42,818
Solid waste disposalContracted Servicesslc.40X.L0850.C01.04$84,467
Solid waste disposalRents and Financial Expenses & Accretion Expensesslc.40X.L0850.C01.05$94,055
Solid waste disposalTotal Expenses Before Adjustmentsslc.40X.L0850.C01.07$340,863
Solid waste disposalTotal Expenses After Adjustmentsslc.40X.L0850.C01.11$459,782
Solid waste disposalInter-Functional Adjustmentsslc.40X.L0850.C01.12$59,124
Solid waste disposalAllocation of Program Supportslc.40X.L0850.C01.13$59,795
Solid waste disposalAmortizationslc.40X.L0850.C01.16$14,282
Waste diversionSalaries, Wages and Employee Benefitsslc.40X.L0860.C01.01$210,482
Waste diversionMaterialsslc.40X.L0860.C01.03$180,973
Waste diversionTotal Expenses Before Adjustmentsslc.40X.L0860.C01.07$419,180
Waste diversionTotal Expenses After Adjustmentsslc.40X.L0860.C01.11$641,931
Waste diversionInter-Functional Adjustmentsslc.40X.L0860.C01.12$118,249
Waste diversionAllocation of Program Supportslc.40X.L0860.C01.13$104,502
Waste diversionAmortizationslc.40X.L0860.C01.16$27,725
Environmental servicesSalaries, Wages and Employee Benefitsslc.40X.L0899.C01.01$315,723
Environmental servicesMaterialsslc.40X.L0899.C01.03$223,791
Environmental servicesContracted Servicesslc.40X.L0899.C01.04$84,467
Environmental servicesRents and Financial Expenses & Accretion Expensesslc.40X.L0899.C01.05$94,055
Environmental servicesTotal Expenses Before Adjustmentsslc.40X.L0899.C01.07$760,043
Environmental servicesTotal Expenses After Adjustmentsslc.40X.L0899.C01.11$1.1M
Environmental servicesInter-Functional Adjustmentsslc.40X.L0899.C01.12$177,373
Environmental servicesAllocation of Program Supportslc.40X.L0899.C01.13$164,297
Environmental servicesAmortizationslc.40X.L0899.C01.16$42,007
Public health servicesSalaries, Wages and Employee Benefitsslc.40X.L1010.C01.01-$1,574
Public health servicesInterest on Long Term Debtslc.40X.L1010.C01.02$15,950
Public health servicesMaterialsslc.40X.L1010.C01.03$104,997
Public health servicesTotal Expenses Before Adjustmentsslc.40X.L1010.C01.07$154,409
Public health servicesTotal Expenses After Adjustmentsslc.40X.L1010.C01.11$223,138
Public health servicesInter-Functional Adjustmentsslc.40X.L1010.C01.12$39,439
Public health servicesAllocation of Program Supportslc.40X.L1010.C01.13$29,290
Public health servicesAmortizationslc.40X.L1010.C01.16$35,036
Ambulance servicesMaterialsslc.40X.L1030.C01.03$529
Ambulance servicesTotal Expenses Before Adjustmentsslc.40X.L1030.C01.07$529
Ambulance servicesTotal Expenses After Adjustmentsslc.40X.L1030.C01.11$638
Ambulance servicesAllocation of Program Supportslc.40X.L1030.C01.13$109
CemeteriesMaterialsslc.40X.L1040.C01.03$348
CemeteriesTotal Expenses Before Adjustmentsslc.40X.L1040.C01.07$348
CemeteriesTotal Expenses After Adjustmentsslc.40X.L1040.C01.11$1,105
CemeteriesInter-Functional Adjustmentsslc.40X.L1040.C01.12$569
CemeteriesAllocation of Program Supportslc.40X.L1040.C01.13$188
Health servicesSalaries, Wages and Employee Benefitsslc.40X.L1099.C01.01-$1,574
Health servicesInterest on Long Term Debtslc.40X.L1099.C01.02$15,950
Health servicesMaterialsslc.40X.L1099.C01.03$105,874
Health servicesTotal Expenses Before Adjustmentsslc.40X.L1099.C01.07$155,286
Health servicesTotal Expenses After Adjustmentsslc.40X.L1099.C01.11$224,881
Health servicesInter-Functional Adjustmentsslc.40X.L1099.C01.12$40,008
Health servicesAllocation of Program Supportslc.40X.L1099.C01.13$29,587
Health servicesAmortizationslc.40X.L1099.C01.16$35,036
Recreation facilities - OtherSalaries, Wages and Employee Benefitsslc.40X.L1634.C01.01$97,857
Recreation facilities - OtherMaterialsslc.40X.L1634.C01.03$110,691
Recreation facilities - OtherTotal Expenses Before Adjustmentsslc.40X.L1634.C01.07$245,073
Recreation facilities - OtherTotal Expenses After Adjustmentsslc.40X.L1634.C01.11$305,666
Recreation facilities - OtherInter-Functional Adjustmentsslc.40X.L1634.C01.12$14,801
Recreation facilities - OtherAllocation of Program Supportslc.40X.L1634.C01.13$45,792
Recreation facilities - OtherAmortizationslc.40X.L1634.C01.16$36,525
LibrariesSalaries, Wages and Employee Benefitsslc.40X.L1640.C01.01$74,647
LibrariesMaterialsslc.40X.L1640.C01.03$23,765
LibrariesContracted Servicesslc.40X.L1640.C01.04$4,391
LibrariesTotal Expenses Before Adjustmentsslc.40X.L1640.C01.07$106,645
LibrariesTotal Expenses After Adjustmentsslc.40X.L1640.C01.11$127,722
LibrariesAllocation of Program Supportslc.40X.L1640.C01.13$21,077
LibrariesAmortizationslc.40X.L1640.C01.16$3,842
MuseumsMaterialsslc.40X.L1645.C01.03$10,885
MuseumsTotal Expenses Before Adjustmentsslc.40X.L1645.C01.07$10,885
MuseumsTotal Expenses After Adjustmentsslc.40X.L1645.C01.11$13,117
MuseumsAllocation of Program Supportslc.40X.L1645.C01.13$2,232
Recreation and cultural servicesSalaries, Wages and Employee Benefitsslc.40X.L1699.C01.01$172,504
Recreation and cultural servicesMaterialsslc.40X.L1699.C01.03$145,341
Recreation and cultural servicesContracted Servicesslc.40X.L1699.C01.04$4,391
Recreation and cultural servicesTotal Expenses Before Adjustmentsslc.40X.L1699.C01.07$362,603
Recreation and cultural servicesTotal Expenses After Adjustmentsslc.40X.L1699.C01.11$446,505
Recreation and cultural servicesInter-Functional Adjustmentsslc.40X.L1699.C01.12$14,801
Recreation and cultural servicesAllocation of Program Supportslc.40X.L1699.C01.13$69,101
Recreation and cultural servicesAmortizationslc.40X.L1699.C01.16$40,367
Planning and zoningMaterialsslc.40X.L1810.C01.03$12,581
Planning and zoningTotal Expenses Before Adjustmentsslc.40X.L1810.C01.07$12,581
Planning and zoningTotal Expenses After Adjustmentsslc.40X.L1810.C01.11$15,160
Planning and zoningAllocation of Program Supportslc.40X.L1810.C01.13$2,579
Planning and developmentMaterialsslc.40X.L1899.C01.03$12,581
Planning and developmentTotal Expenses Before Adjustmentsslc.40X.L1899.C01.07$12,581
Planning and developmentTotal Expenses After Adjustmentsslc.40X.L1899.C01.11$15,160
Planning and developmentAllocation of Program Supportslc.40X.L1899.C01.13$2,579
TotalSalaries, Wages and Employee Benefitsslc.40X.L9910.C01.01$2.7M
TotalInterest on Long Term Debtslc.40X.L9910.C01.02$57,906
TotalMaterialsslc.40X.L9910.C01.03$2.6M
TotalContracted Servicesslc.40X.L9910.C01.04$898,554
TotalRents and Financial Expenses & Accretion Expensesslc.40X.L9910.C01.05$118,593
TotalExternal Transfersslc.40X.L9910.C01.06$43,476
TotalTotal Expenses Before Adjustmentsslc.40X.L9910.C01.07$7.3M
TotalTotal Expenses After Adjustmentsslc.40X.L9910.C01.11$7.3M
TotalAmortizationslc.40X.L9910.C01.16$911,225
ADDITIONAL INFORMATION5 rows
LineColumnSLCAmountText
Salaries and wagesNot listedslc.42X.L5010.C01.01$2.0M
Employee benefitsNot listedslc.42X.L5020.C01.01$671,415
Total salaries, wages and employee benefits (including capitalizeNot listedslc.42X.L5098.C01.01$2.7M
Total salaries, wages and employee benefits (Not including line 5Not listedslc.42X.L5099.C01.01$2.7M
Asset Retirement Obligation Expense / Accretion ExpenseNot listedslc.42X.L5611.C01.01$94,055
SCHEDULE OF TANGIBLE CAPITAL ASSETS190 rows
LineColumnSLCAmountText
General government2024 Opening Net Book Valueslc.51A.L0299.C01.01$1.3M
General government2024 Opening Cost Balanceslc.51A.L0299.C01.02$1.5M
General government2024 Closing Cost Balanceslc.51A.L0299.C01.06$1.5M
General government2024 Opening Amortization Balanceslc.51A.L0299.C01.07$201,113
General governmentAnnual Amortizationslc.51A.L0299.C01.08$34,969
General government2024 Closing Amortization Balanceslc.51A.L0299.C01.10$236,082
General government2024 Closing Net Book Valueslc.51A.L0299.C01.11$1.3M
General government2024 Opening Net Book Valueslc.51A.L0299.C99.01$1.3M
General government2024 Opening Cost Balanceslc.51A.L0299.C99.02$1.5M
General government2024 Opening Amortization Balanceslc.51A.L0299.C99.07$201,113
Fire2024 Opening Net Book Valueslc.51A.L0410.C01.01$2.8M
Fire2024 Opening Cost Balanceslc.51A.L0410.C01.02$4.2M
FireAdditions and Bettermentsslc.51A.L0410.C01.03$21,680
Fire2024 Closing Cost Balanceslc.51A.L0410.C01.06$4.2M
Fire2024 Opening Amortization Balanceslc.51A.L0410.C01.07$1.4M
FireAnnual Amortizationslc.51A.L0410.C01.08$170,191
Fire2024 Closing Amortization Balanceslc.51A.L0410.C01.10$1.5M
Fire2024 Closing Net Book Valueslc.51A.L0410.C01.11$2.7M
Fire2024 Opening Net Book Valueslc.51A.L0410.C99.01$2.8M
Fire2024 Opening Cost Balanceslc.51A.L0410.C99.02$4.2M
Fire2024 Opening Amortization Balanceslc.51A.L0410.C99.07$1.4M
Protection services2024 Opening Net Book Valueslc.51A.L0499.C01.01$2.8M
Protection services2024 Opening Cost Balanceslc.51A.L0499.C01.02$4.2M
Protection servicesAdditions and Bettermentsslc.51A.L0499.C01.03$21,680
Protection services2024 Closing Cost Balanceslc.51A.L0499.C01.06$4.2M
Protection services2024 Opening Amortization Balanceslc.51A.L0499.C01.07$1.4M
Protection servicesAnnual Amortizationslc.51A.L0499.C01.08$170,191
Protection services2024 Closing Amortization Balanceslc.51A.L0499.C01.10$1.5M
Protection services2024 Closing Net Book Valueslc.51A.L0499.C01.11$2.7M
Protection services2024 Opening Net Book Valueslc.51A.L0499.C99.01$2.8M
Protection services2024 Opening Cost Balanceslc.51A.L0499.C99.02$4.2M
Protection services2024 Opening Amortization Balanceslc.51A.L0499.C99.07$1.4M
Roads - paved2024 Opening Net Book Valueslc.51A.L0611.C01.01$6.1M
Roads - paved2024 Opening Cost Balanceslc.51A.L0611.C01.02$10.4M
Roads - pavedAdditions and Bettermentsslc.51A.L0611.C01.03$300,826
Roads - paved2024 Closing Cost Balanceslc.51A.L0611.C01.06$10.7M
Roads - paved2024 Opening Amortization Balanceslc.51A.L0611.C01.07$4.3M
Roads - pavedAnnual Amortizationslc.51A.L0611.C01.08$214,111
Roads - paved2024 Closing Amortization Balanceslc.51A.L0611.C01.10$4.5M
Roads - paved2024 Closing Net Book Valueslc.51A.L0611.C01.11$6.1M
Roads - paved2024 Opening Net Book Valueslc.51A.L0611.C99.01$6.1M
Roads - paved2024 Opening Cost Balanceslc.51A.L0611.C99.02$10.4M
Roads - paved2024 Opening Amortization Balanceslc.51A.L0611.C99.07$4.3M
Roads - unpaved2024 Opening Net Book Valueslc.51A.L0612.C01.01$670,141
Roads - unpaved2024 Opening Cost Balanceslc.51A.L0612.C01.02$4.5M
Roads - unpavedAdditions and Bettermentsslc.51A.L0612.C01.03$172,332
Roads - unpaved2024 Closing Cost Balanceslc.51A.L0612.C01.06$4.7M
Roads - unpaved2024 Opening Amortization Balanceslc.51A.L0612.C01.07$3.8M
Roads - unpavedAnnual Amortizationslc.51A.L0612.C01.08$321,166
Roads - unpaved2024 Closing Amortization Balanceslc.51A.L0612.C01.10$4.1M
Roads - unpaved2024 Closing Net Book Valueslc.51A.L0612.C01.11$521,307
Roads - unpaved2024 Opening Net Book Valueslc.51A.L0612.C99.01$670,141
Roads - unpaved2024 Opening Cost Balanceslc.51A.L0612.C99.02$4.5M
Roads - unpaved2024 Opening Amortization Balanceslc.51A.L0612.C99.07$3.8M
Roads - bridges and culverts2024 Opening Net Book Valueslc.51A.L0613.C01.01$2.7M
Roads - bridges and culverts2024 Opening Cost Balanceslc.51A.L0613.C01.02$4.0M
Roads - bridges and culvertsDisposalsslc.51A.L0613.C01.04$259,000
Roads - bridges and culverts2024 Closing Cost Balanceslc.51A.L0613.C01.06$3.7M
Roads - bridges and culverts2024 Opening Amortization Balanceslc.51A.L0613.C01.07$1.3M
Roads - bridges and culvertsAnnual Amortizationslc.51A.L0613.C01.08$53,378
Roads - bridges and culvertsAmortization Disposalslc.51A.L0613.C01.09$88,060
Roads - bridges and culverts2024 Closing Amortization Balanceslc.51A.L0613.C01.10$1.3M
Roads - bridges and culverts2024 Closing Net Book Valueslc.51A.L0613.C01.11$2.4M
Roads - bridges and culverts2024 Opening Net Book Valueslc.51A.L0613.C99.01$2.7M
Roads - bridges and culverts2024 Opening Cost Balanceslc.51A.L0613.C99.02$4.0M
Roads - bridges and culverts2024 Opening Amortization Balanceslc.51A.L0613.C99.07$1.3M
Street lighting2024 Opening Cost Balanceslc.51A.L0650.C01.02$8,870
Street lighting2024 Closing Cost Balanceslc.51A.L0650.C01.06$8,870
Street lighting2024 Opening Amortization Balanceslc.51A.L0650.C01.07$8,870
Street lighting2024 Closing Amortization Balanceslc.51A.L0650.C01.10$8,870
Street lighting2024 Opening Cost Balanceslc.51A.L0650.C99.02$8,870
Street lighting2024 Opening Amortization Balanceslc.51A.L0650.C99.07$8,870
Transportation services2024 Opening Net Book Valueslc.51A.L0699.C01.01$9.4M
Transportation services2024 Opening Cost Balanceslc.51A.L0699.C01.02$18.9M
Transportation servicesAdditions and Bettermentsslc.51A.L0699.C01.03$473,158
Transportation servicesDisposalsslc.51A.L0699.C01.04$259,000
Transportation services2024 Closing Cost Balanceslc.51A.L0699.C01.06$19.1M
Transportation services2024 Opening Amortization Balanceslc.51A.L0699.C01.07$9.5M
Transportation servicesAnnual Amortizationslc.51A.L0699.C01.08$588,655
Transportation servicesAmortization Disposalslc.51A.L0699.C01.09$88,060
Transportation services2024 Closing Amortization Balanceslc.51A.L0699.C01.10$10.0M
Transportation services2024 Closing Net Book Valueslc.51A.L0699.C01.11$9.1M
Transportation services2024 Opening Net Book Valueslc.51A.L0699.C99.01$9.4M
Transportation services2024 Opening Cost Balanceslc.51A.L0699.C99.02$18.9M
Transportation services2024 Opening Amortization Balanceslc.51A.L0699.C99.07$9.5M
Solid waste disposal2024 Opening Net Book Valueslc.51A.L0850.C01.01$433,429
Solid waste disposal2024 Opening Cost Balanceslc.51A.L0850.C01.02$550,530
Solid waste disposal2024 Closing Cost Balanceslc.51A.L0850.C01.06$550,530
Solid waste disposal2024 Opening Amortization Balanceslc.51A.L0850.C01.07$117,101
Solid waste disposalAnnual Amortizationslc.51A.L0850.C01.08$14,282
Solid waste disposal2024 Closing Amortization Balanceslc.51A.L0850.C01.10$131,383
Solid waste disposal2024 Closing Net Book Valueslc.51A.L0850.C01.11$419,147
Solid waste disposal2024 Opening Net Book Valueslc.51A.L0850.C99.01$433,429
Solid waste disposal2024 Opening Cost Balanceslc.51A.L0850.C99.02$550,530
Solid waste disposal2024 Opening Amortization Balanceslc.51A.L0850.C99.07$117,101
Waste diversion2024 Opening Net Book Valueslc.51A.L0860.C01.01$189,836
Waste diversion2024 Opening Cost Balanceslc.51A.L0860.C01.02$315,584
Waste diversion2024 Closing Cost Balanceslc.51A.L0860.C01.06$315,584
Waste diversion2024 Opening Amortization Balanceslc.51A.L0860.C01.07$125,748
Waste diversionAnnual Amortizationslc.51A.L0860.C01.08$27,725
Waste diversion2024 Closing Amortization Balanceslc.51A.L0860.C01.10$153,473
Waste diversion2024 Closing Net Book Valueslc.51A.L0860.C01.11$162,111
Waste diversion2024 Opening Net Book Valueslc.51A.L0860.C99.01$189,836
Waste diversion2024 Opening Cost Balanceslc.51A.L0860.C99.02$315,584
Waste diversion2024 Opening Amortization Balanceslc.51A.L0860.C99.07$125,748
Environmental services2024 Opening Net Book Valueslc.51A.L0899.C01.01$623,265
Environmental services2024 Opening Cost Balanceslc.51A.L0899.C01.02$866,114
Environmental services2024 Closing Cost Balanceslc.51A.L0899.C01.06$866,114
Environmental services2024 Opening Amortization Balanceslc.51A.L0899.C01.07$242,849
Environmental servicesAnnual Amortizationslc.51A.L0899.C01.08$42,007
Environmental services2024 Closing Amortization Balanceslc.51A.L0899.C01.10$284,856
Environmental services2024 Closing Net Book Valueslc.51A.L0899.C01.11$581,258
Environmental services2024 Opening Net Book Valueslc.51A.L0899.C99.01$623,265
Environmental services2024 Opening Cost Balanceslc.51A.L0899.C99.02$866,114
Environmental services2024 Opening Amortization Balanceslc.51A.L0899.C99.07$242,849
Public health services2024 Opening Net Book Valueslc.51A.L1010.C01.01$839,131
Public health services2024 Opening Cost Balanceslc.51A.L1010.C01.02$1.2M
Public health services2024 Closing Cost Balanceslc.51A.L1010.C01.06$1.2M
Public health services2024 Opening Amortization Balanceslc.51A.L1010.C01.07$342,686
Public health servicesAnnual Amortizationslc.51A.L1010.C01.08$35,036
Public health services2024 Closing Amortization Balanceslc.51A.L1010.C01.10$377,722
Public health services2024 Closing Net Book Valueslc.51A.L1010.C01.11$804,095
Public health services2024 Opening Net Book Valueslc.51A.L1010.C99.01$839,131
Public health services2024 Opening Cost Balanceslc.51A.L1010.C99.02$1.2M
Public health services2024 Opening Amortization Balanceslc.51A.L1010.C99.07$342,686
Ambulance services2024 Opening Net Book Valueslc.51A.L1030.C01.01$10,007
Ambulance services2024 Opening Cost Balanceslc.51A.L1030.C01.02$10,007
Ambulance services2024 Closing Cost Balanceslc.51A.L1030.C01.06$10,007
Ambulance services2024 Closing Net Book Valueslc.51A.L1030.C01.11$10,007
Ambulance services2024 Opening Net Book Valueslc.51A.L1030.C99.01$10,007
Ambulance services2024 Opening Cost Balanceslc.51A.L1030.C99.02$10,007
Cemeteries2024 Opening Net Book Valueslc.51A.L1040.C01.01$15,998
Cemeteries2024 Opening Cost Balanceslc.51A.L1040.C01.02$15,998
Cemeteries2024 Closing Cost Balanceslc.51A.L1040.C01.06$15,998
Cemeteries2024 Closing Net Book Valueslc.51A.L1040.C01.11$15,998
Cemeteries2024 Opening Net Book Valueslc.51A.L1040.C99.01$15,998
Cemeteries2024 Opening Cost Balanceslc.51A.L1040.C99.02$15,998
Health services2024 Opening Net Book Valueslc.51A.L1099.C01.01$865,136
Health services2024 Opening Cost Balanceslc.51A.L1099.C01.02$1.2M
Health services2024 Closing Cost Balanceslc.51A.L1099.C01.06$1.2M
Health services2024 Opening Amortization Balanceslc.51A.L1099.C01.07$342,686
Health servicesAnnual Amortizationslc.51A.L1099.C01.08$35,036
Health services2024 Closing Amortization Balanceslc.51A.L1099.C01.10$377,722
Health services2024 Closing Net Book Valueslc.51A.L1099.C01.11$830,100
Health services2024 Opening Net Book Valueslc.51A.L1099.C99.01$865,136
Health services2024 Opening Cost Balanceslc.51A.L1099.C99.02$1.2M
Health services2024 Opening Amortization Balanceslc.51A.L1099.C99.07$342,686
Recreation facilities - Other2024 Opening Net Book Valueslc.51A.L1634.C01.01$1.7M
Recreation facilities - Other2024 Opening Cost Balanceslc.51A.L1634.C01.02$2.4M
Recreation facilities - Other2024 Closing Cost Balanceslc.51A.L1634.C01.06$2.4M
Recreation facilities - Other2024 Opening Amortization Balanceslc.51A.L1634.C01.07$715,778
Recreation facilities - OtherAnnual Amortizationslc.51A.L1634.C01.08$36,525
Recreation facilities - Other2024 Closing Amortization Balanceslc.51A.L1634.C01.10$752,303
Recreation facilities - Other2024 Closing Net Book Valueslc.51A.L1634.C01.11$1.7M
Recreation facilities - Other2024 Opening Net Book Valueslc.51A.L1634.C99.01$1.7M
Recreation facilities - Other2024 Opening Cost Balanceslc.51A.L1634.C99.02$2.4M
Recreation facilities - Other2024 Opening Amortization Balanceslc.51A.L1634.C99.07$715,778
Libraries2024 Opening Net Book Valueslc.51A.L1640.C01.01$29,412
Libraries2024 Opening Cost Balanceslc.51A.L1640.C01.02$51,759
Libraries2024 Closing Cost Balanceslc.51A.L1640.C01.06$51,759
Libraries2024 Opening Amortization Balanceslc.51A.L1640.C01.07$22,347
LibrariesAnnual Amortizationslc.51A.L1640.C01.08$3,842
Libraries2024 Closing Amortization Balanceslc.51A.L1640.C01.10$26,189
Libraries2024 Closing Net Book Valueslc.51A.L1640.C01.11$25,570
Libraries2024 Opening Net Book Valueslc.51A.L1640.C99.01$29,412
Libraries2024 Opening Cost Balanceslc.51A.L1640.C99.02$51,759
Libraries2024 Opening Amortization Balanceslc.51A.L1640.C99.07$22,347
Recreation and cultural services2024 Opening Net Book Valueslc.51A.L1699.C01.01$1.7M
Recreation and cultural services2024 Opening Cost Balanceslc.51A.L1699.C01.02$2.5M
Recreation and cultural services2024 Closing Cost Balanceslc.51A.L1699.C01.06$2.5M
Recreation and cultural services2024 Opening Amortization Balanceslc.51A.L1699.C01.07$738,125
Recreation and cultural servicesAnnual Amortizationslc.51A.L1699.C01.08$40,367
Recreation and cultural services2024 Closing Amortization Balanceslc.51A.L1699.C01.10$778,492
Recreation and cultural services2024 Closing Net Book Valueslc.51A.L1699.C01.11$1.7M
Recreation and cultural services2024 Opening Net Book Valueslc.51A.L1699.C99.01$1.7M
Recreation and cultural services2024 Opening Cost Balanceslc.51A.L1699.C99.02$2.5M
Recreation and cultural services2024 Opening Amortization Balanceslc.51A.L1699.C99.07$738,125
Total Tangible Capital Assets2024 Opening Net Book Valueslc.51A.L9910.C01.01$16.8M
Total Tangible Capital Assets2024 Opening Cost Balanceslc.51A.L9910.C01.02$29.1M
Total Tangible Capital AssetsAdditions and Bettermentsslc.51A.L9910.C01.03$494,838
Total Tangible Capital AssetsDisposalsslc.51A.L9910.C01.04$259,000
Total Tangible Capital Assets2024 Closing Cost Balanceslc.51A.L9910.C01.06$29.4M
Total Tangible Capital Assets2024 Opening Amortization Balanceslc.51A.L9910.C01.07$12.4M
Total Tangible Capital AssetsAnnual Amortizationslc.51A.L9910.C01.08$911,225
Total Tangible Capital AssetsAmortization Disposalslc.51A.L9910.C01.09$88,060
Total Tangible Capital Assets2024 Closing Amortization Balanceslc.51A.L9910.C01.10$13.2M
Total Tangible Capital Assets2024 Closing Net Book Valueslc.51A.L9910.C01.11$16.2M
Total Tangible Capital Assets2024 Opening Net Book Valueslc.51A.L9910.C99.01$16.8M
Total Tangible Capital Assets2024 Opening Cost Balanceslc.51A.L9910.C99.02$29.1M
Total Tangible Capital Assets2024 Opening Amortization Balanceslc.51A.L9910.C99.07$12.4M
SCHEDULE OF TANGIBLE CAPITAL ASSETS35 rows
LineColumnSLCAmountText
Land2024 Opening Net Book Value (NBV)slc.51B.L2005.C01.01$1.4M
Land2024 Closing Net Book Value (NBV)slc.51B.L2005.C01.11$1.4M
Land2024 Opening Net Book Valueslc.51B.L2005.C99.01$1.4M
Buildings2024 Opening Net Book Value (NBV)slc.51B.L2020.C01.01$4.6M
Buildings2024 Closing Net Book Value (NBV)slc.51B.L2020.C01.11$4.4M
Buildings2024 Opening Net Book Valueslc.51B.L2020.C99.01$4.6M
Machinery and equipment2024 Opening Net Book Value (NBV)slc.51B.L2030.C01.01$877,612
Machinery and equipment2024 Closing Net Book Value (NBV)slc.51B.L2030.C01.11$698,660
Machinery and equipment2024 Opening Net Book Valueslc.51B.L2030.C99.01$877,612
Vehicles2024 Opening Net Book Value (NBV)slc.51B.L2040.C01.01$2.3M
Vehicles2024 Closing Net Book Value (NBV)slc.51B.L2040.C01.11$2.2M
Vehicles2024 Opening Net Book Valueslc.51B.L2040.C99.01$2.3M
Total General Capital Assets2024 Opening Net Book Value (NBV)slc.51B.L2099.C01.01$9.1M
Total General Capital Assets2024 Closing Net Book Value (NBV)slc.51B.L2099.C01.11$8.7M
Total General Capital Assets2024 Opening Net Book Valueslc.51B.L2099.C99.01$9.1M
Buildings2024 Opening Net Book Value (NBV)slc.51B.L2220.C01.01$499,502
Buildings2024 Closing Net Book Value (NBV)slc.51B.L2220.C01.11$521,902
Buildings2024 Opening Net Book Valueslc.51B.L2220.C99.01$499,502
Linear assets2024 Opening Net Book Value (NBV)slc.51B.L2250.C01.01$7.2M
Linear assets2024 Closing Net Book Value (NBV)slc.51B.L2250.C01.11$6.9M
Linear assets2024 Opening Net Book Valueslc.51B.L2250.C99.01$7.2M
Total Infrastructure Assets2024 Opening Net Book Value (NBV)slc.51B.L2299.C01.01$7.7M
Total Infrastructure Assets2024 Closing Net Book Value (NBV)slc.51B.L2299.C01.11$7.5M
Total Infrastructure Assets2024 Opening Net Book Valueslc.51B.L2299.C99.01$7.7M
Construction-in-progress2024 Opening Net Book Value (NBV)slc.51B.L2405.C01.01$60,212
Construction-in-progressExpenditures in 2024slc.51B.L2405.C01.02481,593
Construction-in-progress2024 Closing Net Book Value (NBV)slc.51B.L2405.C01.11$541,805
Construction-in-progress2024 Opening Net Book Valueslc.51B.L2405.C99.01$60,212
Total Tangible Capital Assets2024 Opening Net Book Value (NBV)slc.51B.L9920.C01.01$16.8M
Total Tangible Capital Assets2024 Closing Net Book Value (NBV)slc.51B.L9920.C01.11$16.2M
Total Tangible Capital Assets2024 Opening Net Book Valueslc.51B.L9920.C99.01$16.8M
Total Tangible Capital Assets and Construction-in-progress2024 Opening Net Book Value (NBV)slc.51B.L9921.C01.01$16.8M
Total Tangible Capital Assets and Construction-in-progressExpenditures in 2024slc.51B.L9921.C01.02481,593
Total Tangible Capital Assets and Construction-in-progress2024 Closing Net Book Value (NBV)slc.51B.L9921.C01.11$16.7M
Total Tangible Capital Assets and Construction-in-progress2024 Opening Net Book Valueslc.51B.L9921.C99.01$16.8M
CONSOLIDATED STATEMENT OF CHANGE IN NET FINANCIAL ASSETS (NET DEB17 rows
LineColumnSLCAmountText
Reserves and Reserve funds (SLC 60 1012 02 + SLC 60 1012 03)Not listedslc.53X.L0406.C01.01$681,281
Capital grants: Provincial(SLC 12 9910 05 - (SLC 10 4019 01 - SLCNot listedslc.53X.L0430.C01.01$295,150
SubtotalNot listedslc.53X.L0499.C01.01$976,431
SubtotalNot listedslc.53X.L0501.C01.01$681,281
SubtotalNot listedslc.53X.L0502.C01.01$295,150
Annual Surplus(Deficit) Before Remeas. Gains(Losses)Not listedslc.53X.L1010.C01.01$889,109
Acquisition of tangible capital assetsNot listedslc.53X.L1020.C01.01-$494,838
Amortization of tangible capital assets (SLC 51 9910 08)Not listedslc.53X.L1030.C01.01$911,225
Change in construction-in-progressNot listedslc.53X.L1032.C01.01-$481,593
OtherNot listedslc.53X.L1070.C01.01$170,940
OtherNot listedslc.53X.L1070.C01.0ANot mappedLoss on Disposal TCA
SubtotalNot listedslc.53X.L1099.C01.01$105,734
Decr/(Incr) in Net Financial Assets/Net DebtNot listedslc.53X.L1410.C01.01$994,843
Net financial assets (net debt), beginning of yearNot listedslc.53X.L1420.C01.01$2.3M
Restated Net Financial Assets (Net Debt), beginning of yearNot listedslc.53X.L1423.C01.01$2.3M
Net Financial Assets (Net Debt), End of YearNot listedslc.53X.L9910.C01.01$3.3M
Total Capital FinancingNot listedslc.53X.L9920.C01.01$976,431
CONSOLIDATED STATEMENT OF CASH FLOW (SELECT DIRECT OR INDIRECT ME17 rows
LineColumnSLCAmountText
Cash used to acquire tangible capital assetsActualslc.54B.L0620.C01.01-$976,431
Cash applied to capital transactionsActualslc.54B.L0699.C01.01-$976,431
Portfolio investmentsActualslc.54B.L0820.C01.01-$1.6M
Cash provided by / (applied to) investing transactionsActualslc.54B.L0899.C01.01-$1.6M
Debt repaymentActualslc.54B.L1020.C01.01-$114,089
Cash applied to financing transactionsActualslc.54B.L1099.C01.01-$114,089
Increase in cash and cash equivalentsActualslc.54B.L1210.C01.01-$544,463
Cash and cash equivalents, beginning of yearActualslc.54B.L1220.C01.01$7.9M
CashActualslc.54B.L1401.C01.01$5.2M
Short term investmentsActualslc.54B.L1403.C01.01$2.2M
Annual surplus/(deficit) (SLC 10 2099 01)Actualslc.54B.L2010.C01.01$889,109
Non-cash items including amortizationActualslc.54B.L2020.C01.01$1.1M
Change in non-cash assets and liabilitiesActualslc.54B.L2022.C01.01$49,711
Accretion ExpenseActualslc.54B.L2023.C01.01$94,055
Cash provided by operating transactionsActualslc.54B.L2099.C01.01$2.1M
Cash and cash equivalents, end of yearActualslc.54B.L9920.C01.01$7.4M
Cash and cash equivalents, end of yearActualslc.54B.L9940.C01.01$7.4M
CONTINUITY OF RESERVES AND RESERVE FUNDS47 rows
LineColumnSLCAmountText
Balance, beginning of yearObligatory Res. Funds, Deferred Rev.slc.60X.L0299.C01.01$203,054
Balance, beginning of yearDiscretionary Res. Fundsslc.60X.L0299.C01.02$1.5M
Balance, beginning of yearReservesslc.60X.L0299.C01.03$6.2M
Contributions from OperationsDiscretionary Res. Fundsslc.60X.L0312.C01.02$301,506
Contributions from OperationsReservesslc.60X.L0312.C01.03$1.3M
Investment incomeObligatory Res. Funds, Deferred Rev.slc.60X.L0841.C01.01$24,962
Investment incomeDiscretionary Res. Fundsslc.60X.L0841.C01.02$80,327
Canada Community - Building Fund (Federal Gas Tax)Obligatory Res. Funds, Deferred Rev.slc.60X.L0862.C01.01$80,817
OtherObligatory Res. Funds, Deferred Rev.slc.60X.L0895.C01.01$100,100
OtherNot listedslc.60X.L0895.C01.0ANot mappedOCIF
Less: Utilization (deferred revenue recognized)Obligatory Res. Funds, Deferred Rev.slc.60X.L0910.C01.01$186,877
Less: Utilization (deferred revenue recognized)Discretionary Res. Fundsslc.60X.L0910.C01.02$150
Less: Utilization (deferred revenue recognized)Reservesslc.60X.L0910.C01.03$788,175
For acquisition of tangible capital assetObligatory Res. Funds, Deferred Rev.slc.60X.L1012.C01.01$185,939
For acquisition of tangible capital assetReservesslc.60X.L1012.C01.03$681,281
For current operationsObligatory Res. Funds, Deferred Rev.slc.60X.L1015.C01.01$938
For current operationsDiscretionary Res. Fundsslc.60X.L1015.C01.02$150
For current operationsReservesslc.60X.L1015.C01.03$106,894
Balance, end of yearObligatory Res. Funds, Deferred Rev.slc.60X.L2099.C01.01$222,056
Balance, end of yearDiscretionary Res. Fundsslc.60X.L2099.C01.02$1.8M
Balance, end of yearReservesslc.60X.L2099.C01.03$6.7M
Working fundsReservesslc.60X.L5010.C01.03$223,214
General governmentReservesslc.60X.L5205.C01.03$28,642
Protection servicesDiscretionary Res. Fundsslc.60X.L5210.C01.02$1.3M
Protection servicesReservesslc.60X.L5210.C01.03$1.1M
Transportation services : RoadwaysDiscretionary Res. Fundsslc.60X.L5215.C01.02$143,099
Transportation services : RoadwaysReservesslc.60X.L5215.C01.03$1.6M
Transportation services : Street lightingReservesslc.60X.L5222.C01.03$5,000
Environmental services : Solid waste collectionReservesslc.60X.L5240.C01.03$2.7M
Health servicesDiscretionary Res. Fundsslc.60X.L5250.C01.02$27,549
Health servicesReservesslc.60X.L5250.C01.03$454,020
Recreation and cultural services : ParksReservesslc.60X.L5265.C01.03$120,237
Recreation and cultural services : Recreation facilities - OtherDiscretionary Res. Fundsslc.60X.L5274.C01.02$379,491
Recreation and cultural services : LibrariesReservesslc.60X.L5275.C01.03$13,672
Planning and developmentReservesslc.60X.L5280.C01.03$148,920
OtherDiscretionary Res. Fundsslc.60X.L5290.C01.02$24,373
OtherReservesslc.60X.L5290.C01.03$255,269
OtherNot listedslc.60X.L5290.C01.0ANot mappedGreen Energy Modernization
Canada Community - Building Fund (Federal Gas Tax)Obligatory Res. Funds, Deferred Rev.slc.60X.L5691.C01.01$200,843
OtherObligatory Res. Funds, Deferred Rev.slc.60X.L5695.C01.01$21,213
OtherNot listedslc.60X.L5695.C01.0ANot mappedOCIF
TotalObligatory Res. Funds, Deferred Rev.slc.60X.L9930.C01.01$222,056
TotalDiscretionary Res. Fundsslc.60X.L9930.C01.02$1.8M
TotalReservesslc.60X.L9930.C01.03$6.7M
TOTAL Revenues & SurplusObligatory Res. Funds, Deferred Rev.slc.60X.L9940.C01.01$205,879
TOTAL Revenues & SurplusDiscretionary Res. Fundsslc.60X.L9940.C01.02$381,833
TOTAL Revenues & SurplusReservesslc.60X.L9940.C01.03$1.3M
CONSOLIDATED STATEMENT OF FINANCIAL POSITION43 rows
LineColumnSLCAmountText
Cash and cash equivalentsNot listedslc.70X.L0299.C01.01$7.4M
CanadaNot listedslc.70X.L0410.C01.01$323,182
OntarioNot listedslc.70X.L0420.C01.01$57,084
Other receivablesNot listedslc.70X.L0490.C01.01$75,474
Accounts Receivable SubtotalNot listedslc.70X.L0499.C01.01$455,740
Current year's leviesNot listedslc.70X.L0610.C01.01$533,780
Previous year's leviesNot listedslc.70X.L0620.C01.01$202,108
Prior year's leviesNot listedslc.70X.L0630.C01.01$109,039
Penalties and interestNot listedslc.70X.L0640.C01.01$94,969
Less: Allowance for uncollectablesNot listedslc.70X.L0690.C01.01$2,867
Taxes Receivable SubtotalNot listedslc.70X.L0699.C01.01$937,029
Portfolio InvestmentsNot listedslc.70X.L0817.C01.01$2.2M
Investments * SubtotalNot listedslc.70X.L0829.C01.01$2.2M
CanadaNot listedslc.70X.L2210.C01.01-$3,743
OntarioNot listedslc.70X.L2220.C01.01$68,525
Other municipalitiesNot listedslc.70X.L2240.C01.01$67,536
Trade accounts payableNot listedslc.70X.L2270.C01.01$160,717
OtherNot listedslc.70X.L2290.C01.01$25,242
Accounts Payable SubtotalNot listedslc.70X.L2299.C01.01$318,277
Obligatory reserve funds (SLC 60 2099 01)Not listedslc.70X.L2410.C01.01$222,056
OtherNot listedslc.70X.L2490.C01.01$314,465
Deferred Revenue SubtotalNot listedslc.70X.L2499.C01.01$536,521
Debt issuedNot listedslc.70X.L2610.C01.01$1.7M
Long term liabilitiesNot listedslc.70X.L2699.C01.01$1.7M
Accumulated sick leaveNot listedslc.70X.L2810.C01.01$59,249
Accrued vacation payNot listedslc.70X.L2820.C01.01$111,211
Subtotal Post Employment BenefitsNot listedslc.70X.L2899.C01.01$170,460
Asset Retirement Obligation LiabilitiesNot listedslc.70X.L2920.C01.01$4.9M
Tangible capital assets (SLC 51 9921 11)Not listedslc.70X.L6210.C01.01$16.7M
Total Non-Financial AssetsNot listedslc.70X.L6299.C01.01$16.7M
Equity in tangible capital assetsNot listedslc.70X.L6410.C01.01$15.0M
Reserves and reserve funds (SLC 60 2099 02 + SLC 60 2099 03)Not listedslc.70X.L6420.C01.01$8.5M
General surplus/(deficit)Not listedslc.70X.L6430.C01.01$1.6M
Unfunded employee benefitsNot listedslc.70X.L6601.C01.01-$170,460
Unfunded Asset Retirement Obligation CostNot listedslc.70X.L6604.C01.01-$4.9M
Total OtherNot listedslc.70X.L6699.C01.01-$5.1M
Total Financial AssetsNot listedslc.70X.L9930.C01.01$11.0M
Total LiabilitiesNot listedslc.70X.L9940.C01.01$7.7M
Net Financial Assets / Net Debt (Total Financial Assets LESS TotaNot listedslc.70X.L9945.C01.01$3.3M
Total Accumulated Surplus/(Deficit)Not listedslc.70X.L9970.C01.01$20.1M
Total Analysis Accumulated Surplus/(Deficit)Not listedslc.70X.L9971.C01.01$20.1M
Accumulated Surplus (Deficit) Before Remeas. Gains (Losses)Not listedslc.70X.L9980.C01.01$20.1M
Total Accumulated Surplus (Deficit)Not listedslc.70X.L9982.C01.01$20.1M
CONTINUITY OF TAXES RECEIVABLE10 rows
LineColumnSLCAmountText
Taxes receivable, beginning of yearNot listedslc.72A.L0210.C01.09$757,152
PLUS: Amounts added to tax bills for collection purposes onlyNot listedslc.72A.L0215.C01.09$173,015
PLUS: Tax amounts levied in the year (SLC 26 9199 03)Not listedslc.72A.L0220.C01.09$7.8M
LESS: Total cash collections (SLC 72 0699 09)Not listedslc.72A.L0240.C01.09$7.8M
LESS: Tax adjustments before allowances (SLC 72 2899 09)Not listedslc.72A.L0250.C01.09$20,499
Taxes ReceivableNot listedslc.72A.L0290.C01.09$937,029
Current year's taxNot listedslc.72A.L0610.C01.09$7.2M
Previous year's taxNot listedslc.72A.L0620.C01.09$407,262
Penalties and interestNot listedslc.72A.L0630.C01.09$108,731
Total Cash CollectionsNot listedslc.72A.L0699.C01.09$7.8M
CONTINUITY OF TAXES RECEIVABLE18 rows
LineColumnSLCAmountText
Cancellation, red., refund of taxes, overcharges (Mun. Act 357/358)English - Publicslc.72B.L1020.C01.01$1,005
Cancellation, red., refund of taxes, overcharges (Mun. Act 357/358)TOTAL Educationslc.72B.L1020.C01.06$1,005
Cancellation, red., refund of taxes, overcharges (Mun. Act 357/358)Lower-Tier (Single-Tier)slc.72B.L1020.C01.07$4,563
Cancellation, red., refund of taxes, overcharges (Mun. Act 357/358)Upper-Tierslc.72B.L1020.C01.08$3,558
Cancellation, red., refund of taxes, overcharges (Mun. Act 357/358)TOTAL Tax Adjustmentslc.72B.L1020.C01.09$9,126
RfR (Assessment Act 39.1)English - Publicslc.72B.L1050.C01.01$184
RfR (Assessment Act 39.1)TOTAL Educationslc.72B.L1050.C01.06$184
RfR (Assessment Act 39.1)Lower-Tier (Single-Tier)slc.72B.L1050.C01.07$878
RfR (Assessment Act 39.1)Upper-Tierslc.72B.L1050.C01.08$663
RfR (Assessment Act 39.1)TOTAL Tax Adjustmentslc.72B.L1050.C01.09$1,725
Post Roll Amended Notice (PRAN) (Assessment Act S32)English - Publicslc.72B.L1070.C01.01$703
Post Roll Amended Notice (PRAN) (Assessment Act S32)TOTAL Educationslc.72B.L1070.C01.06$703
Post Roll Amended Notice (PRAN) (Assessment Act S32)Lower-Tier (Single-Tier)slc.72B.L1070.C01.07$3,366
Post Roll Amended Notice (PRAN) (Assessment Act S32)Upper-Tierslc.72B.L1070.C01.08$2,540
Post Roll Amended Notice (PRAN) (Assessment Act S32)TOTAL Tax Adjustmentslc.72B.L1070.C01.09$6,609
Special Amended Notice (SAN) (Assessment Act)English - Publicslc.72B.L1080.C01.01$246
Special Amended Notice (SAN) (Assessment Act)French - Publicslc.72B.L1080.C01.02$8
Special Amended Notice (SAN) (Assessment Act)English - Separateslc.72B.L1080.C01.03$96

Source: Ontario Financial Information Return (FIR) open data. Municipal comparisons should consider tier and type because upper-tier and lower-tier services can overlap.