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
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Name | Not listed | slc.02X.L0020.C01.02 | Not mapped | Christine Reed |
| Telephone | Not listed | slc.02X.L0022.C01.02 | Not mapped | 613-336-2286 ext 204 |
| Email (Required) | Not listed | slc.02X.L0028.C01.02 | Not mapped | clerk@addingtonhighlands.ca |
| Website address of Municipality | Not listed | slc.02X.L0030.C01.02 | Not mapped | www.addingtonhighlands.ca |
| Households | Not listed | slc.02X.L0040.C01.01 | $2,681 | |
| Households | Not listed | slc.02X.L0040.C01.02 | Not mapped | MPAC |
| Population | Not listed | slc.02X.L0041.C01.01 | $1,758 | |
| Population | Not listed | slc.02X.L0041.C01.02 | Not mapped | MPAC |
| Youth Population | Not listed | slc.02X.L0042.C01.01 | $130 | |
| Youth Population | Not listed | slc.02X.L0042.C01.02 | Not mapped | Stats Can |
| Schedule 54:Cashflow - Direct or Indirect Method chosen | Not listed | slc.02X.L0075.C01.02 | Not mapped | INDIRECT |
| Method used to allocate Program Support to other functions in Sch | Not listed | slc.02X.L0077.C01.02 | Not mapped | Percentage of Total Expenditures |
| Municipal Treasurer | Not listed | slc.02X.L0090.C01.02 | Not mapped | Christine Reed |
| Municipal Auditor | Not listed | slc.02X.L0091.C01.02 | Not mapped | Katie Mahon |
| Municipal Audit Firm | Not listed | slc.02X.L0092.C01.02 | Not mapped | KPMG |
| Municipal Treasurer Email (Required) | Not listed | slc.02X.L0093.C01.02 | Not mapped | clerk@addingtonhighlands.ca |
| Date | Not listed | slc.02X.L0094.C01.02 | Not mapped | 2025-08-19 |
| Municipal Auditor's Email (Required) | Not listed | slc.02X.L0095.C01.02 | Not mapped | kmahon@kpmg.ca |
CONSOLIDATED STATEMENT OF OPERATIONS: REVENUE30 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Taxation - Own purposes (SLC 26 9199 04 - 72 2899 07) For UT (SLC | Own Purposes Revenue | slc.10X.L0299.C01.01 | $3.9M | |
| Payments-in-lieu of taxation (SLC 26 9599 08) For UT (SLC 28 0299 | Own Purposes Revenue | slc.10X.L0499.C01.01 | $89,397 | |
| Ontario Municipal Partnership Fund (OMPF) | Own Purposes Revenue | slc.10X.L0620.C01.01 | $2.1M | |
| Subtotal | Own Purposes Revenue | slc.10X.L0699.C01.01 | $2.1M | |
| Ontario conditional grants (SLC 12 9910 01) | Own Purposes Revenue | slc.10X.L0810.C01.01 | $235,662 | |
| Ontario grants for tangible capital assets (SLC 12 9910 05) | Own Purposes Revenue | slc.10X.L0815.C01.01 | $295,150 | |
| Conditional Grants Subtotal | Own Purposes Revenue | slc.10X.L0899.C01.01 | $530,812 | |
| Revenue from other municipalities (SLC 12 9910 03) | Own Purposes Revenue | slc.10X.L1099.C01.01 | $572,898 | |
| Total user fees and service charges (SLC 12 9910 04) | Own Purposes Revenue | slc.10X.L1299.C01.01 | $67,987 | |
| Licences and permits | Own Purposes Revenue | slc.10X.L1420.C01.01 | $39,066 | |
| Building Permits | Own Purposes Revenue | slc.10X.L1421.C01.01 | $102,151 | |
| Rents, concessions and franchises | Own Purposes Revenue | slc.10X.L1430.C01.01 | $120,662 | |
| Licences, permits, rents, etc. Subtotal | Own Purposes Revenue | slc.10X.L1499.C01.01 | $261,879 | |
| Penalties and interest on taxes | Own Purposes Revenue | slc.10X.L1620.C01.01 | $127,712 | |
| Fines and Penalties Subtotal | Own Purposes Revenue | slc.10X.L1699.C01.01 | $127,712 | |
| Investment income | Own Purposes Revenue | slc.10X.L1805.C01.01 | $420,637 | |
| Gain/loss on sale of land and capital assets | Own Purposes Revenue | slc.10X.L1811.C01.01 | -$170,940 | |
| Other | Own Purposes Revenue | slc.10X.L1890.C01.01 | $124,944 | |
| Other | Not listed | slc.10X.L1890.C01.0A | Not mapped | Deferred Revenue |
| Other | Own Purposes Revenue | slc.10X.L1891.C01.01 | $236,870 | |
| Other | Not listed | slc.10X.L1891.C01.0A | Not mapped | Miscellaneous |
| Other revenue Subtotal | Own Purposes Revenue | slc.10X.L1899.C01.01 | $611,511 | |
| PLUS: Total revenues (SLC 10 9910 01) | Own Purposes Revenue | slc.10X.L2010.C01.01 | $8.2M | |
| LESS: Total expenses (SLC 40 9910 11) | Own Purposes Revenue | slc.10X.L2020.C01.01 | $7.3M | |
| Accum. Surplus (Deficit), Before Remeas. Gains (Losses) - Begin Yr | Own Purposes Revenue | slc.10X.L2060.C01.01 | $19.2M | |
| Restated Accumulated Surplus (Deficit) - Begin Yr | Own Purposes Revenue | slc.10X.L2062.C01.01 | $19.2M | |
| Annual Surplus / (Deficit), Before Remeasurement Gains (Losses) | Own Purposes Revenue | slc.10X.L2099.C01.01 | $889,109 | |
| Total Revenues | Own Purposes Revenue | slc.10X.L9910.C01.01 | $8.2M | |
| Property Taxation Subtotal | Own Purposes Revenue | slc.10X.L9940.C01.01 | $4.0M | |
| Accum. Surplus (Deficit) Before Remeas. Gains (Losses)-End Yr | Own Purposes Revenue | slc.10X.L9950.C01.01 | $20.1M |
GRANTS, USER FEES AND SERVICE CHARGES29 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| General government | User Fees and Service Charges | slc.12X.L0299.C01.04 | $5,050 | |
| Fire | Ontario Conditional Grants | slc.12X.L0410.C01.01 | $337 | |
| Fire | Other Municipalities | slc.12X.L0410.C01.03 | $332,698 | |
| Fire | Ontario Grants - Tangible Capital Assets | slc.12X.L0410.C01.05 | $14,133 | |
| Protection Services | Ontario Conditional Grants | slc.12X.L0499.C01.01 | $337 | |
| Protection Services | Other Municipalities | slc.12X.L0499.C01.03 | $332,698 | |
| Protection Services | Ontario Grants - Tangible Capital Assets | slc.12X.L0499.C01.05 | $14,133 | |
| Roads - paved | Other Municipalities | slc.12X.L0611.C01.03 | $240,200 | |
| Roads - paved | Ontario Grants - Tangible Capital Assets | slc.12X.L0611.C01.05 | $180,817 | |
| Roadways - traffic operations & roadside | User Fees and Service Charges | slc.12X.L0614.C01.04 | $450 | |
| Transportation Services | Other Municipalities | slc.12X.L0699.C01.03 | $240,200 | |
| Transportation Services | User Fees and Service Charges | slc.12X.L0699.C01.04 | $450 | |
| Transportation Services | Ontario Grants - Tangible Capital Assets | slc.12X.L0699.C01.05 | $180,817 | |
| Solid waste disposal | Ontario Conditional Grants | slc.12X.L0850.C01.01 | $235,325 | |
| Solid waste disposal | User Fees and Service Charges | slc.12X.L0850.C01.04 | $49,931 | |
| Environmental Services | Ontario Conditional Grants | slc.12X.L0899.C01.01 | $235,325 | |
| Environmental Services | User Fees and Service Charges | slc.12X.L0899.C01.04 | $49,931 | |
| Ambulance services | Ontario Grants - Tangible Capital Assets | slc.12X.L1030.C01.05 | $5,000 | |
| Health Services | Ontario Grants - Tangible Capital Assets | slc.12X.L1099.C01.05 | $5,000 | |
| Parks | User Fees and Service Charges | slc.12X.L1610.C01.04 | $6,306 | |
| Parks | Ontario Grants - Tangible Capital Assets | slc.12X.L1610.C01.05 | $95,200 | |
| Recreation and Cultural Services | User Fees and Service Charges | slc.12X.L1699.C01.04 | $6,306 | |
| Recreation and Cultural Services | Ontario Grants - Tangible Capital Assets | slc.12X.L1699.C01.05 | $95,200 | |
| Planning and zoning | User Fees and Service Charges | slc.12X.L1810.C01.04 | $6,250 | |
| Planning and Development | User Fees and Service Charges | slc.12X.L1899.C01.04 | $6,250 | |
| Total | Ontario Conditional Grants | slc.12X.L9910.C01.01 | $235,662 | |
| Total | Other Municipalities | slc.12X.L9910.C01.03 | $572,898 | |
| Total | User Fees and Service Charges | slc.12X.L9910.C01.04 | $67,987 | |
| Total | Ontario Grants - Tangible Capital Assets | slc.12X.L9910.C01.05 | $295,150 |
TAXATION INFORMATION59 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| N New Multi-Residential | Not listed | slc.20X.L0202.C01.02 | Not mapped | Y |
| G Parking Lot (Includes CJ,CR,CX,CY,CZ) | Not listed | slc.20X.L0205.C01.02 | Not mapped | N |
| D Office Building | Not listed | slc.20X.L0210.C01.02 | Not mapped | N |
| S Shopping Centre | Not listed | slc.20X.L0215.C01.02 | Not mapped | N |
| L Large Industrial | Not listed | slc.20X.L0220.C01.02 | Not mapped | N |
| Other | Not listed | slc.20X.L0225.C01.02 | Not mapped | N |
| M Multi-Residential | Exit capping immediately | slc.20X.L0320.C02.01 | Not mapped | Y |
| C Commercial | Exit capping immediately | slc.20X.L0330.C02.01 | Not mapped | Y |
| I Industrial | Exit capping immediately | slc.20X.L0340.C02.01 | Not mapped | Y |
| C Commercial | Grad. Tax Rates in Effect? | slc.20X.L0610.C03.02 | Not mapped | N |
| G Parking Lot | Grad. Tax Rates in Effect? | slc.20X.L0611.C03.02 | Not mapped | N |
| D Office Building | Grad. Tax Rates in Effect? | slc.20X.L0612.C03.02 | Not mapped | N |
| S Shopping Centre | Grad. Tax Rates in Effect? | slc.20X.L0613.C03.02 | Not mapped | N |
| I Industrial | Grad. Tax Rates in Effect? | slc.20X.L0620.C03.02 | Not mapped | N |
| L Large Industrial | Grad. Tax Rates in Effect? | slc.20X.L0621.C03.02 | Not mapped | N |
| R Residential | Phase-In Program in Effect? | slc.20X.L0805.C04.02 | Not mapped | N |
| M Multi-Residential | Phase-In Program in Effect? | slc.20X.L0810.C04.02 | Not mapped | N |
| N New Multi-Residential | Phase-In Program in Effect? | slc.20X.L0815.C04.02 | Not mapped | N |
| C Commercial (Includes G, D, S) | Phase-In Program in Effect? | slc.20X.L0820.C04.02 | Not mapped | N |
| I Industrial (Includes L) | Phase-In Program in Effect? | slc.20X.L0840.C04.02 | Not mapped | N |
| F Farmland | Phase-In Program in Effect? | slc.20X.L0850.C04.02 | Not mapped | N |
| T Managed Forest | Phase-In Program in Effect? | slc.20X.L0855.C04.02 | Not mapped | N |
| P Pipeline | Phase-In Program in Effect? | slc.20X.L0860.C04.02 | Not mapped | N |
| R Residential | Installments | slc.20X.L1210.C06.02 | $2 | |
| R Residential | First Due Date | slc.20X.L1210.C06.03 | Not mapped | 20240329 |
| R Residential | Last Due Date | slc.20X.L1210.C06.04 | Not mapped | 20240531 |
| R Residential | Installments | slc.20X.L1210.C06.05 | $2 | |
| R Residential | First Due Date | slc.20X.L1210.C06.06 | Not mapped | 20240731 |
| R Residential | Last Due Date | slc.20X.L1210.C06.07 | Not mapped | 20240927 |
| M Multi-Residential | Installments | slc.20X.L1220.C06.02 | $2 | |
| M Multi-Residential | First Due Date | slc.20X.L1220.C06.03 | Not mapped | 20240329 |
| M Multi-Residential | Last Due Date | slc.20X.L1220.C06.04 | Not mapped | 20240531 |
| M Multi-Residential | Installments | slc.20X.L1220.C06.05 | $2 | |
| M Multi-Residential | First Due Date | slc.20X.L1220.C06.06 | Not mapped | 20240731 |
| M Multi-Residential | Last Due Date | slc.20X.L1220.C06.07 | Not mapped | 20240927 |
| F Farmland | Installments | slc.20X.L1230.C06.02 | $2 | |
| F Farmland | First Due Date | slc.20X.L1230.C06.03 | Not mapped | 20240329 |
| F Farmland | Last Due Date | slc.20X.L1230.C06.04 | Not mapped | 20240531 |
| F Farmland | Installments | slc.20X.L1230.C06.05 | $2 | |
| F Farmland | First Due Date | slc.20X.L1230.C06.06 | Not mapped | 20240731 |
| F Farmland | Last Due Date | slc.20X.L1230.C06.07 | Not mapped | 20240927 |
| T Managed Forest | Installments | slc.20X.L1240.C06.02 | $2 | |
| T Managed Forest | First Due Date | slc.20X.L1240.C06.03 | Not mapped | 20240329 |
| T Managed Forest | Last Due Date | slc.20X.L1240.C06.04 | Not mapped | 20240531 |
| T Managed Forest | Installments | slc.20X.L1240.C06.05 | $2 | |
| T Managed Forest | First Due Date | slc.20X.L1240.C06.06 | Not mapped | 20240731 |
| T Managed Forest | Last Due Date | slc.20X.L1240.C06.07 | Not mapped | 20240927 |
| C Commercial | Installments | slc.20X.L1250.C06.02 | $2 | |
| C Commercial | First Due Date | slc.20X.L1250.C06.03 | Not mapped | 20240329 |
| C Commercial | Last Due Date | slc.20X.L1250.C06.04 | Not mapped | 20240531 |
| C Commercial | Installments | slc.20X.L1250.C06.05 | $2 | |
| C Commercial | First Due Date | slc.20X.L1250.C06.06 | Not mapped | 20240731 |
| C Commercial | Last Due Date | slc.20X.L1250.C06.07 | Not mapped | 20240927 |
| I Industrial | Installments | slc.20X.L1260.C06.02 | $2 | |
| I Industrial | First Due Date | slc.20X.L1260.C06.03 | Not mapped | 20240329 |
| I Industrial | Last Due Date | slc.20X.L1260.C06.04 | Not mapped | 20240531 |
| I Industrial | Installments | slc.20X.L1260.C06.05 | $2 | |
| I Industrial | First Due Date | slc.20X.L1260.C06.06 | Not mapped | 20240731 |
| I Industrial | Last Due Date | slc.20X.L1260.C06.07 | Not mapped | 20240927 |
MUNICIPAL AND SCHOOL BOARD TAXATION14 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Adjustments for properties, shared as if Payment-In-Lieu (Hydro p | LT / ST | slc.22D.L7010.C01.12 | $1,790 | |
| Adjustments for properties, shared as if Payment-In-Lieu (Hydro p | Education Taxes | slc.22D.L7010.C01.14 | -$1,790 | |
| Total of all supplementary taxes (Supps, Omits, Section 359) | LT / ST | slc.22D.L9799.C01.12 | $37,741 | |
| Total of all supplementary taxes (Supps, Omits, Section 359) | UT | slc.22D.L9799.C01.13 | $29,028 | |
| Total of all supplementary taxes (Supps, Omits, Section 359) | Education Taxes | slc.22D.L9799.C01.14 | $8,440 | |
| Total of all supplementary taxes (Supps, Omits, Section 359) | TOTAL | slc.22D.L9799.C01.15 | $75,209 | |
| Total Levied by Tax Rate | LT / ST | slc.22D.L9910.C01.12 | $3.9M | |
| Total Levied by Tax Rate | UT | slc.22D.L9910.C01.13 | $3.0M | |
| Total Levied by Tax Rate | Education Taxes | slc.22D.L9910.C01.14 | $911,132 | |
| Total Levied by Tax Rate | TOTAL | slc.22D.L9910.C01.15 | $7.8M | |
| Total Levies | LT / ST | slc.22D.L9990.C01.12 | $3.9M | |
| Total Levies | UT | slc.22D.L9990.C01.13 | $3.0M | |
| Total Levies | Education Taxes | slc.22D.L9990.C01.14 | $911,132 | |
| Total Levies | TOTAL | slc.22D.L9990.C01.15 | $7.8M |
PAYMENTS-IN-LIEU OF TAXATION8 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Total PILS Levied by Tax Rate | LT / ST | slc.24D.L9910.C01.12 | $89,397 | |
| Total PILS Levied by Tax Rate | UT | slc.24D.L9910.C01.13 | $67,463 | |
| Total PILS Levied by Tax Rate | Education PILS | slc.24D.L9910.C01.14 | $8,084 | |
| Total PILS Levied by Tax Rate | TOTAL | slc.24D.L9910.C01.15 | $164,944 | |
| Total PILS Levied | LT / ST | slc.24D.L9990.C01.12 | $89,397 | |
| Total PILS Levied | UT | slc.24D.L9990.C01.13 | $67,463 | |
| Total PILS Levied | Education PILS | slc.24D.L9990.C01.14 | $8,084 | |
| Total PILS Levied | TOTAL | slc.24D.L9990.C01.15 | $164,944 |
TAXATION AND PAYMENTS-IN-LIEU SUMMARY197 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Residential | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0010.C01.02 | $504.9M | |
| Residential | Total Taxes | slc.26A.L0010.C01.03 | $7.3M | |
| Residential | Municipal Taxes LT / ST | slc.26A.L0010.C01.04 | $3.7M | |
| Residential | Municipal Taxes UT | slc.26A.L0010.C01.05 | $2.8M | |
| Residential | Education Taxes | slc.26A.L0010.C01.06 | $772,429 | |
| Residential | ENG - Public | slc.26A.L0010.C01.07 | $752,948 | |
| Residential | FRE - Public | slc.26A.L0010.C01.08 | $209 | |
| Residential | ENG - Separate | slc.26A.L0010.C01.09 | $19,000 | |
| Residential | FRE - Separate | slc.26A.L0010.C01.10 | $272 | |
| Residential | Taxable Asmt. (CVA) | slc.26A.L0010.C01.16 | $504.9M | |
| Residential | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0010.C01.17 | $504.9M | |
| Residential | Phase-In Taxable Asmt. (CVA) | slc.26A.L0010.C01.18 | $504.9M | |
| Multi-residential | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0050.C01.02 | $2.7M | |
| Multi-residential | Total Taxes | slc.26A.L0050.C01.03 | $37,099 | |
| Multi-residential | Municipal Taxes LT / ST | slc.26A.L0050.C01.04 | $19,955 | |
| Multi-residential | Municipal Taxes UT | slc.26A.L0050.C01.05 | $15,059 | |
| Multi-residential | Education Taxes | slc.26A.L0050.C01.06 | $2,085 | |
| Multi-residential | ENG - Public | slc.26A.L0050.C01.07 | $2,041 | |
| Multi-residential | FRE - Public | slc.26A.L0050.C01.08 | $3 | |
| Multi-residential | ENG - Separate | slc.26A.L0050.C01.09 | $39 | |
| Multi-residential | FRE - Separate | slc.26A.L0050.C01.10 | $2 | |
| Multi-residential | Taxable Asmt. (CVA) | slc.26A.L0050.C01.16 | $1.4M | |
| Multi-residential | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0050.C01.17 | $2.7M | |
| Multi-residential | Phase-In Taxable Asmt. (CVA) | slc.26A.L0050.C01.18 | $1.4M | |
| Farmland | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0110.C01.02 | $742,150 | |
| Farmland | Total Taxes | slc.26A.L0110.C01.03 | $10,668 | |
| Farmland | Municipal Taxes LT / ST | slc.26A.L0110.C01.04 | $5,433 | |
| Farmland | Municipal Taxes UT | slc.26A.L0110.C01.05 | $4,100 | |
| Farmland | Education Taxes | slc.26A.L0110.C01.06 | $1,135 | |
| Farmland | ENG - Public | slc.26A.L0110.C01.07 | $1,135 | |
| Farmland | Taxable Asmt. (CVA) | slc.26A.L0110.C01.16 | $3.0M | |
| Farmland | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0110.C01.17 | $742,150 | |
| Farmland | Phase-In Taxable Asmt. (CVA) | slc.26A.L0110.C01.18 | $3.0M | |
| Managed forests | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0140.C01.02 | $1.3M | |
| Managed forests | Total Taxes | slc.26A.L0140.C01.03 | $18,199 | |
| Managed forests | Municipal Taxes LT / ST | slc.26A.L0140.C01.04 | $9,268 | |
| Managed forests | Municipal Taxes UT | slc.26A.L0140.C01.05 | $6,994 | |
| Managed forests | Education Taxes | slc.26A.L0140.C01.06 | $1,937 | |
| Managed forests | ENG - Public | slc.26A.L0140.C01.07 | $1,914 | |
| Managed forests | FRE - Public | slc.26A.L0140.C01.08 | $2 | |
| Managed forests | ENG - Separate | slc.26A.L0140.C01.09 | $20 | |
| Managed forests | FRE - Separate | slc.26A.L0140.C01.10 | $1 | |
| Managed forests | Taxable Asmt. (CVA) | slc.26A.L0140.C01.16 | $5.1M | |
| Managed forests | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0140.C01.17 | $1.3M | |
| Managed forests | Phase-In Taxable Asmt. (CVA) | slc.26A.L0140.C01.18 | $5.1M | |
| Commercial | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0210.C01.02 | $19.9M | |
| Commercial | Total Taxes | slc.26A.L0210.C01.03 | $379,227 | |
| Commercial | Municipal Taxes LT / ST | slc.26A.L0210.C01.04 | $145,703 | |
| Commercial | Municipal Taxes UT | slc.26A.L0210.C01.05 | $109,955 | |
| Commercial | Education Taxes | slc.26A.L0210.C01.06 | $123,569 | |
| Commercial | ENG - Public | slc.26A.L0210.C01.07 | $85,391 | |
| Commercial | FRE - Public | slc.26A.L0210.C01.08 | $2,663 | |
| Commercial | ENG - Separate | slc.26A.L0210.C01.09 | $33,453 | |
| Commercial | FRE - Separate | slc.26A.L0210.C01.10 | $2,062 | |
| Commercial | Taxable Asmt. (CVA) | slc.26A.L0210.C01.16 | $14.0M | |
| Commercial | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0210.C01.17 | $19.9M | |
| Commercial | Phase-In Taxable Asmt. (CVA) | slc.26A.L0210.C01.18 | $14.0M | |
| Industrial | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0510.C01.02 | $820,694 | |
| Industrial | Total Taxes | slc.26A.L0510.C01.03 | $13,869 | |
| Industrial | Municipal Taxes LT / ST | slc.26A.L0510.C01.04 | $6,008 | |
| Industrial | Municipal Taxes UT | slc.26A.L0510.C01.05 | $4,534 | |
| Industrial | Education Taxes | slc.26A.L0510.C01.06 | $3,327 | |
| Industrial | ENG - Public | slc.26A.L0510.C01.07 | $2,299 | |
| Industrial | FRE - Public | slc.26A.L0510.C01.08 | $72 | |
| Industrial | ENG - Separate | slc.26A.L0510.C01.09 | $901 | |
| Industrial | FRE - Separate | slc.26A.L0510.C01.10 | $56 | |
| Industrial | Taxable Asmt. (CVA) | slc.26A.L0510.C01.16 | $378,200 | |
| Industrial | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0510.C01.17 | $820,694 | |
| Industrial | Phase-In Taxable Asmt. (CVA) | slc.26A.L0510.C01.18 | $378,200 | |
| Residential | PIL Asmt. (Wtd & Disc CVA) | slc.26A.L1010.C02.02 | $3.1M | |
| Residential | TOTAL PILS Levied | slc.26A.L1010.C02.03 | $44,168 | |
| Residential | LT / ST | slc.26A.L1010.C02.04 | $22,782 | |
| Residential | UT | slc.26A.L1010.C02.05 | $17,192 | |
| Residential | Education PILS | slc.26A.L1010.C02.06 | $4,194 | |
| Residential | PIL Asmt. (CVA) | slc.26A.L1010.C02.16 | $3.1M | |
| Residential | Phase-In PIL Asmt. (Wtd & Disc CVA) | slc.26A.L1010.C02.17 | $3.1M | |
| Residential | Phase-In PIL Asmt. (CVA) | slc.26A.L1010.C02.18 | $3.1M | |
| Commercial | PIL Asmt. (Wtd & Disc CVA) | slc.26A.L1210.C02.02 | $8.9M | |
| Commercial | TOTAL PILS Levied | slc.26A.L1210.C02.03 | $117,614 | |
| Commercial | LT / ST | slc.26A.L1210.C02.04 | $65,279 | |
| Commercial | UT | slc.26A.L1210.C02.05 | $49,263 | |
| Commercial | Education PILS | slc.26A.L1210.C02.06 | $3,072 | |
| Commercial | PIL Asmt. (CVA) | slc.26A.L1210.C02.16 | $6.3M | |
| Commercial | Phase-In PIL Asmt. (Wtd & Disc CVA) | slc.26A.L1210.C02.17 | $8.9M | |
| Commercial | Phase-In PIL Asmt. (CVA) | slc.26A.L1210.C02.18 | $6.3M | |
| Landfilll | PIL Asmt. (Wtd & Disc CVA) | slc.26A.L1705.C02.02 | $182,440 | |
| Landfilll | TOTAL PILS Levied | slc.26A.L1705.C02.03 | $3,162 | |
| Landfilll | LT / ST | slc.26A.L1705.C02.04 | $1,336 | |
| Landfilll | UT | slc.26A.L1705.C02.05 | $1,008 | |
| Landfilll | Education PILS | slc.26A.L1705.C02.06 | $818 | |
| Landfilll | PIL Asmt. (CVA) | slc.26A.L1705.C02.16 | $93,000 | |
| Landfilll | Phase-In PIL Asmt. (Wtd & Disc CVA) | slc.26A.L1705.C02.17 | $182,440 | |
| Landfilll | Phase-In PIL Asmt. (CVA) | slc.26A.L1705.C02.18 | $93,000 | |
| Legislated percentage of education taxes distributed to each scho | Education Taxes | slc.26A.L9010.C01.06 | Not mapped | 100.000% |
| Legislated percentage of education taxes distributed to each scho | ENG - Public | slc.26A.L9010.C01.07 | Not mapped | 69.104% |
| Legislated percentage of education taxes distributed to each scho | FRE - Public | slc.26A.L9010.C01.08 | Not mapped | 2.155% |
| Legislated percentage of education taxes distributed to each scho | ENG - Separate | slc.26A.L9010.C01.09 | Not mapped | 27.072% |
| Legislated percentage of education taxes distributed to each scho | FRE - Separate | slc.26A.L9010.C01.10 | Not mapped | 1.669% |
| Legislated percentage of education taxes distributed to each scho | Other | slc.26A.L9010.C01.11 | Not mapped | 0.000% |
| Residential Subtotal | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L9110.C01.02 | $509.6M | |
| Residential Subtotal | Total Taxes | slc.26A.L9110.C01.03 | $7.3M | |
| Residential Subtotal | Municipal Taxes LT / ST | slc.26A.L9110.C01.04 | $3.7M | |
| Residential Subtotal | Municipal Taxes UT | slc.26A.L9110.C01.05 | $2.8M | |
| Residential Subtotal | Education Taxes | slc.26A.L9110.C01.06 | $777,586 | |
| Residential Subtotal | ENG - Public | slc.26A.L9110.C01.07 | $758,038 | |
| Residential Subtotal | FRE - Public | slc.26A.L9110.C01.08 | $214 | |
| Residential Subtotal | ENG - Separate | slc.26A.L9110.C01.09 | $19,059 | |
| Residential Subtotal | FRE - Separate | slc.26A.L9110.C01.10 | $275 | |
| Residential Subtotal | Taxable Asmt. (CVA) | slc.26A.L9110.C01.16 | $514.3M | |
| Residential Subtotal | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L9110.C01.17 | $509.6M | |
| Residential Subtotal | Phase-In Taxable Asmt. (CVA) | slc.26A.L9110.C01.18 | $514.3M | |
| Commercial Subtotal | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L9120.C01.02 | $19.9M | |
| Commercial Subtotal | Total Taxes | slc.26A.L9120.C01.03 | $379,227 | |
| Commercial Subtotal | Municipal Taxes LT / ST | slc.26A.L9120.C01.04 | $145,703 | |
| Commercial Subtotal | Municipal Taxes UT | slc.26A.L9120.C01.05 | $109,955 | |
| Commercial Subtotal | Education Taxes | slc.26A.L9120.C01.06 | $123,569 | |
| Commercial Subtotal | ENG - Public | slc.26A.L9120.C01.07 | $85,391 | |
| Commercial Subtotal | FRE - Public | slc.26A.L9120.C01.08 | $2,663 | |
| Commercial Subtotal | ENG - Separate | slc.26A.L9120.C01.09 | $33,453 | |
| Commercial Subtotal | FRE - Separate | slc.26A.L9120.C01.10 | $2,062 | |
| Commercial Subtotal | Taxable Asmt. (CVA) | slc.26A.L9120.C01.16 | $14.0M | |
| Commercial Subtotal | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L9120.C01.17 | $19.9M | |
| Commercial Subtotal | Phase-In Taxable Asmt. (CVA) | slc.26A.L9120.C01.18 | $14.0M | |
| Industrial Subtotal | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L9130.C01.02 | $820,694 | |
| Industrial Subtotal | Total Taxes | slc.26A.L9130.C01.03 | $13,869 | |
| Industrial Subtotal | Municipal Taxes LT / ST | slc.26A.L9130.C01.04 | $6,008 | |
| Industrial Subtotal | Municipal Taxes UT | slc.26A.L9130.C01.05 | $4,534 | |
| Industrial Subtotal | Education Taxes | slc.26A.L9130.C01.06 | $3,327 | |
| Industrial Subtotal | ENG - Public | slc.26A.L9130.C01.07 | $2,299 | |
| Industrial Subtotal | FRE - Public | slc.26A.L9130.C01.08 | $72 | |
| Industrial Subtotal | ENG - Separate | slc.26A.L9130.C01.09 | $901 | |
| Industrial Subtotal | FRE - Separate | slc.26A.L9130.C01.10 | $56 | |
| Industrial Subtotal | Taxable Asmt. (CVA) | slc.26A.L9130.C01.16 | $378,200 | |
| Industrial Subtotal | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L9130.C01.17 | $820,694 | |
| Industrial Subtotal | Phase-In Taxable Asmt. (CVA) | slc.26A.L9130.C01.18 | $378,200 | |
| Adjustments for shared PIL properties | Municipal Taxes LT / ST | slc.26A.L9160.C01.04 | $1,790 | |
| Adjustments for shared PIL properties | Education Taxes | slc.26A.L9160.C01.06 | -$1,790 | |
| Adjustments for shared PIL properties | ENG - Public | slc.26A.L9160.C01.07 | -$1,237 | |
| Adjustments for shared PIL properties | FRE - Public | slc.26A.L9160.C01.08 | -$38 | |
| Adjustments for shared PIL properties | ENG - Separate | slc.26A.L9160.C01.09 | -$485 | |
| Adjustments for shared PIL properties | FRE - Separate | slc.26A.L9160.C01.10 | -$30 | |
| Supplementary Taxes | Total Taxes | slc.26A.L9170.C01.03 | $75,209 | |
| Supplementary Taxes | Municipal Taxes LT / ST | slc.26A.L9170.C01.04 | $37,741 | |
| Supplementary Taxes | Municipal Taxes UT | slc.26A.L9170.C01.05 | $29,028 | |
| Supplementary Taxes | Education Taxes | slc.26A.L9170.C01.06 | $8,440 | |
| Supplementary Taxes | ENG - Public | slc.26A.L9170.C01.07 | $8,312 | |
| Supplementary Taxes | FRE - Public | slc.26A.L9170.C01.08 | $9 | |
| Supplementary Taxes | ENG - Separate | slc.26A.L9170.C01.09 | $112 | |
| Supplementary Taxes | FRE - Separate | slc.26A.L9170.C01.10 | $7 | |
| Total Levied by Rate | Total Taxes | slc.26A.L9180.C01.03 | $7.8M | |
| Total Levied by Rate | Municipal Taxes LT / ST | slc.26A.L9180.C01.04 | $3.9M | |
| Total Levied by Rate | Municipal Taxes UT | slc.26A.L9180.C01.05 | $3.0M | |
| Total Levied by Rate | Education Taxes | slc.26A.L9180.C01.06 | $911,132 | |
| Total Levied by Rate | ENG - Public | slc.26A.L9180.C01.07 | $852,803 | |
| Total Levied by Rate | FRE - Public | slc.26A.L9180.C01.08 | $2,920 | |
| Total Levied by Rate | ENG - Separate | slc.26A.L9180.C01.09 | $53,039 | |
| Total Levied by Rate | FRE - Separate | slc.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 Taxes | slc.26A.L9199.C01.03 | $7.8M | |
| TOTAL before Adj. | Municipal Taxes LT / ST | slc.26A.L9199.C01.04 | $3.9M | |
| TOTAL before Adj. | Municipal Taxes UT | slc.26A.L9199.C01.05 | $3.0M | |
| TOTAL before Adj. | Education Taxes | slc.26A.L9199.C01.06 | $911,132 | |
| TOTAL before Adj. | ENG - Public | slc.26A.L9199.C01.07 | $852,803 | |
| TOTAL before Adj. | FRE - Public | slc.26A.L9199.C01.08 | $2,920 | |
| TOTAL before Adj. | ENG - Separate | slc.26A.L9199.C01.09 | $53,039 | |
| TOTAL before Adj. | FRE - Separate | slc.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 Subtotal | PIL Asmt. (Wtd & Disc CVA) | slc.26A.L9210.C02.02 | $3.1M | |
| Residential Subtotal | TOTAL PILS Levied | slc.26A.L9210.C02.03 | $44,168 | |
| Residential Subtotal | LT / ST | slc.26A.L9210.C02.04 | $22,782 | |
| Residential Subtotal | UT | slc.26A.L9210.C02.05 | $17,192 | |
| Residential Subtotal | Education PILS | slc.26A.L9210.C02.06 | $4,194 | |
| Residential Subtotal | PIL Asmt. (CVA) | slc.26A.L9210.C02.16 | $3.1M | |
| Residential Subtotal | Phase-In PIL Asmt. (Wtd & Disc CVA) | slc.26A.L9210.C02.17 | $3.1M | |
| Residential Subtotal | Phase-In PIL Asmt. (CVA) | slc.26A.L9210.C02.18 | $3.1M | |
| Commercial Subtotal | PIL Asmt. (Wtd & Disc CVA) | slc.26A.L9220.C02.02 | $8.9M | |
| Commercial Subtotal | TOTAL PILS Levied | slc.26A.L9220.C02.03 | $117,614 | |
| Commercial Subtotal | LT / ST | slc.26A.L9220.C02.04 | $65,279 | |
| Commercial Subtotal | UT | slc.26A.L9220.C02.05 | $49,263 | |
| Commercial Subtotal | Education PILS | slc.26A.L9220.C02.06 | $3,072 | |
| Commercial Subtotal | PIL Asmt. (CVA) | slc.26A.L9220.C02.16 | $6.3M | |
| Commercial Subtotal | Phase-In PIL Asmt. (Wtd & Disc CVA) | slc.26A.L9220.C02.17 | $8.9M | |
| Commercial Subtotal | Phase-In PIL Asmt. (CVA) | slc.26A.L9220.C02.18 | $6.3M | |
| Total Levied by Rate | TOTAL PILS Levied | slc.26A.L9280.C02.03 | $164,944 | |
| Total Levied by Rate | LT / ST | slc.26A.L9280.C02.04 | $89,397 | |
| Total Levied by Rate | UT | slc.26A.L9280.C02.05 | $67,463 | |
| Total Levied by Rate | Education PILS | slc.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 Levied | slc.26A.L9299.C02.03 | $164,944 | |
| TOTAL before Adj. | LT / ST | slc.26A.L9299.C02.04 | $89,397 | |
| TOTAL before Adj. | UT | slc.26A.L9299.C02.05 | $67,463 | |
| TOTAL before Adj. | Education PILS | slc.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
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Canada enterprises | TOTAL PILS Levied | slc.26B.L5020.C01.02 | $1,512 | |
| Canada enterprises | LT / ST | slc.26B.L5020.C01.03 | $580 | |
| Canada enterprises | UT | slc.26B.L5020.C01.04 | $439 | |
| Canada enterprises | Education | slc.26B.L5020.C01.05 | $493 | |
| Canada enterprises | TOTAL PIL Entitlement | slc.26B.L5020.C01.07 | $1,512 | |
| Canada enterprises | LT / ST | slc.26B.L5020.C01.08 | $580 | |
| Canada enterprises | UT | slc.26B.L5020.C01.09 | $439 | |
| Canada enterprises | Education | slc.26B.L5020.C01.10 | $493 | |
| Canada enterprises | English - Public | slc.26B.L5020.C01.11 | $341 | |
| Canada enterprises | French - Public | slc.26B.L5020.C01.12 | $11 | |
| Canada enterprises | English - Separate | slc.26B.L5020.C01.13 | $133 | |
| Canada enterprises | French - Separate | slc.26B.L5020.C01.14 | $8 | |
| Other Mun. Tax Assistance Act PILS | TOTAL PILS Levied | slc.26B.L5220.C01.02 | $84,686 | |
| Other Mun. Tax Assistance Act PILS | LT / ST | slc.26B.L5220.C01.03 | $46,009 | |
| Other Mun. Tax Assistance Act PILS | UT | slc.26B.L5220.C01.04 | $34,720 | |
| Other Mun. Tax Assistance Act PILS | Education | slc.26B.L5220.C01.05 | $3,957 | |
| Other Mun. Tax Assistance Act PILS | TOTAL PIL Entitlement | slc.26B.L5220.C01.07 | $84,686 | |
| Other Mun. Tax Assistance Act PILS | LT / ST | slc.26B.L5220.C01.08 | $46,009 | |
| Other Mun. Tax Assistance Act PILS | UT | slc.26B.L5220.C01.09 | $34,720 | |
| Other Mun. Tax Assistance Act PILS | Education | slc.26B.L5220.C01.10 | $3,957 | |
| Other Mun. Tax Assistance Act PILS | English - Public | slc.26B.L5220.C01.11 | $2,735 | |
| Other Mun. Tax Assistance Act PILS | French - Public | slc.26B.L5220.C01.12 | $85 | |
| Other Mun. Tax Assistance Act PILS | English - Separate | slc.26B.L5220.C01.13 | $1,071 | |
| Other Mun. Tax Assistance Act PILS | French - Separate | slc.26B.L5220.C01.14 | $66 | |
| Liquor Control Board of Ontario | TOTAL PILS Levied | slc.26B.L5430.C01.02 | $3,951 | |
| Liquor Control Board of Ontario | LT / ST | slc.26B.L5430.C01.03 | $2,252 | |
| Liquor Control Board of Ontario | UT | slc.26B.L5430.C01.04 | $1,699 | |
| Liquor Control Board of Ontario | TOTAL PIL Entitlement | slc.26B.L5430.C01.07 | $3,951 | |
| Liquor Control Board of Ontario | LT / ST | slc.26B.L5430.C01.08 | $2,252 | |
| Liquor Control Board of Ontario | UT | slc.26B.L5430.C01.09 | $1,699 | |
| Other | TOTAL PILS Levied | slc.26B.L5460.C01.02 | $63,716 | |
| Other | LT / ST | slc.26B.L5460.C01.03 | $36,179 | |
| Other | UT | slc.26B.L5460.C01.04 | $27,302 | |
| Other | Education | slc.26B.L5460.C01.05 | $235 | |
| Other | TOTAL PIL Entitlement | slc.26B.L5460.C01.07 | $63,716 | |
| Other | LT / ST | slc.26B.L5460.C01.08 | $36,179 | |
| Other | UT | slc.26B.L5460.C01.09 | $27,302 | |
| Other | Not listed | slc.26B.L5460.C01.0A | Not mapped | MEI/MTO |
| Other | Education | slc.26B.L5460.C01.10 | $235 | |
| Other | English - Public | slc.26B.L5460.C01.11 | $162 | |
| Other | French - Public | slc.26B.L5460.C01.12 | $5 | |
| Other | English - Separate | slc.26B.L5460.C01.13 | $64 | |
| Other | French - Separate | slc.26B.L5460.C01.14 | $4 | |
| Municipal enterprises | TOTAL PILS Levied | slc.26B.L5610.C01.02 | $11,079 | |
| Municipal enterprises | LT / ST | slc.26B.L5610.C01.03 | $4,377 | |
| Municipal enterprises | UT | slc.26B.L5610.C01.04 | $3,303 | |
| Municipal enterprises | Education | slc.26B.L5610.C01.05 | $3,399 | |
| Municipal enterprises | TOTAL PIL Entitlement | slc.26B.L5610.C01.07 | $11,079 | |
| Municipal enterprises | LT / ST | slc.26B.L5610.C01.08 | $4,377 | |
| Municipal enterprises | UT | slc.26B.L5610.C01.09 | $3,303 | |
| Municipal enterprises | Education | slc.26B.L5610.C01.10 | $3,399 | |
| Municipal enterprises | English - Public | slc.26B.L5610.C01.11 | $2,349 | |
| Municipal enterprises | French - Public | slc.26B.L5610.C01.12 | $73 | |
| Municipal enterprises | English - Separate | slc.26B.L5610.C01.13 | $920 | |
| Municipal enterprises | French - Separate | slc.26B.L5610.C01.14 | $57 | |
| Source of PILS Total | TOTAL PILS Levied | slc.26B.L9599.C01.02 | $164,944 | |
| Source of PILS Total | LT / ST | slc.26B.L9599.C01.03 | $89,397 | |
| Source of PILS Total | UT | slc.26B.L9599.C01.04 | $67,463 | |
| Source of PILS Total | Education | slc.26B.L9599.C01.05 | $8,084 | |
| Source of PILS Total | TOTAL PIL Entitlement | slc.26B.L9599.C01.07 | $164,944 | |
| Source of PILS Total | LT / ST | slc.26B.L9599.C01.08 | $89,397 | |
| Source of PILS Total | UT | slc.26B.L9599.C01.09 | $67,463 | |
| Source of PILS Total | Education | slc.26B.L9599.C01.10 | $8,084 | |
| Source of PILS Total | English - Public | slc.26B.L9599.C01.11 | $5,587 | |
| Source of PILS Total | French - Public | slc.26B.L9599.C01.12 | $174 | |
| Source of PILS Total | English - Separate | slc.26B.L9599.C01.13 | $2,188 | |
| Source of PILS Total | French - Separate | slc.26B.L9599.C01.14 | $135 |
CONSOLIDATED STATEMENT OF OPERATIONS: EXPENSES196 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Governance | Salaries, Wages and Employee Benefits | slc.40X.L0240.C01.01 | $110,101 | |
| Governance | Materials | slc.40X.L0240.C01.03 | $11,358 | |
| Governance | Total Expenses Before Adjustments | slc.40X.L0240.C01.07 | $156,428 | |
| Governance | Total Expenses After Adjustments | slc.40X.L0240.C01.11 | $181,330 | |
| Governance | Allocation of Program Support | slc.40X.L0240.C01.13 | $24,902 | |
| Governance | Amortization | slc.40X.L0240.C01.16 | $34,969 | |
| Program Support | Salaries, Wages and Employee Benefits | slc.40X.L0260.C01.01 | $617,861 | |
| Program Support | Interest on Long Term Debt | slc.40X.L0260.C01.02 | $12,816 | |
| Program Support | Materials | slc.40X.L0260.C01.03 | $435,968 | |
| Program Support | Contracted Services | slc.40X.L0260.C01.04 | $3,192 | |
| Program Support | Rents and Financial Expenses & Accretion Expenses | slc.40X.L0260.C01.05 | $24,538 | |
| Program Support | Total Expenses Before Adjustments | slc.40X.L0260.C01.07 | $1.1M | |
| Program Support | Total Expenses After Adjustments | slc.40X.L0260.C01.11 | $12,816 | |
| Program Support | Inter-Functional Adjustments | slc.40X.L0260.C01.12 | -$20,748 | |
| Program Support | Allocation of Program Support | slc.40X.L0260.C01.13 | -$1.1M | |
| General government | Salaries, Wages and Employee Benefits | slc.40X.L0299.C01.01 | $727,962 | |
| General government | Interest on Long Term Debt | slc.40X.L0299.C01.02 | $12,816 | |
| General government | Materials | slc.40X.L0299.C01.03 | $447,326 | |
| General government | Contracted Services | slc.40X.L0299.C01.04 | $3,192 | |
| General government | Rents and Financial Expenses & Accretion Expenses | slc.40X.L0299.C01.05 | $24,538 | |
| General government | Total Expenses Before Adjustments | slc.40X.L0299.C01.07 | $1.3M | |
| General government | Total Expenses After Adjustments | slc.40X.L0299.C01.11 | $194,146 | |
| General government | Inter-Functional Adjustments | slc.40X.L0299.C01.12 | -$20,748 | |
| General government | Allocation of Program Support | slc.40X.L0299.C01.13 | -$1.0M | |
| General government | Amortization | slc.40X.L0299.C01.16 | $34,969 | |
| Fire | Salaries, Wages and Employee Benefits | slc.40X.L0410.C01.01 | $418,655 | |
| Fire | Interest on Long Term Debt | slc.40X.L0410.C01.02 | $29,140 | |
| Fire | Materials | slc.40X.L0410.C01.03 | $282,983 | |
| Fire | Total Expenses Before Adjustments | slc.40X.L0410.C01.07 | $900,969 | |
| Fire | Total Expenses After Adjustments | slc.40X.L0410.C01.11 | $1.0M | |
| Fire | Inter-Functional Adjustments | slc.40X.L0410.C01.12 | $113 | |
| Fire | Allocation of Program Support | slc.40X.L0410.C01.13 | $143,876 | |
| Fire | Amortization | slc.40X.L0410.C01.16 | $170,191 | |
| Police | Contracted Services | slc.40X.L0420.C01.04 | $787,692 | |
| Police | Total Expenses Before Adjustments | slc.40X.L0420.C01.07 | $787,692 | |
| Police | Total Expenses After Adjustments | slc.40X.L0420.C01.11 | $949,188 | |
| Police | Allocation of Program Support | slc.40X.L0420.C01.13 | $161,496 | |
| Conservation authority | External Transfers | slc.40X.L0430.C01.06 | $43,476 | |
| Conservation authority | Total Expenses Before Adjustments | slc.40X.L0430.C01.07 | $43,476 | |
| Conservation authority | Total Expenses After Adjustments | slc.40X.L0430.C01.11 | $43,476 | |
| Protective inspection and control | Salaries, Wages and Employee Benefits | slc.40X.L0440.C01.01 | $139,593 | |
| Protective inspection and control | Materials | slc.40X.L0440.C01.03 | $36,343 | |
| Protective inspection and control | Contracted Services | slc.40X.L0440.C01.04 | $18,812 | |
| Protective inspection and control | Total Expenses Before Adjustments | slc.40X.L0440.C01.07 | $194,748 | |
| Protective inspection and control | Total Expenses After Adjustments | slc.40X.L0440.C01.11 | $215,656 | |
| Protective inspection and control | Inter-Functional Adjustments | slc.40X.L0440.C01.12 | -$15,784 | |
| Protective inspection and control | Allocation of Program Support | slc.40X.L0440.C01.13 | $36,692 | |
| Emergency measures | Materials | slc.40X.L0450.C01.03 | $5,584 | |
| Emergency measures | Total Expenses Before Adjustments | slc.40X.L0450.C01.07 | $5,584 | |
| Emergency measures | Total Expenses After Adjustments | slc.40X.L0450.C01.11 | $6,729 | |
| Emergency measures | Allocation of Program Support | slc.40X.L0450.C01.13 | $1,145 | |
| Protection services | Salaries, Wages and Employee Benefits | slc.40X.L0499.C01.01 | $558,248 | |
| Protection services | Interest on Long Term Debt | slc.40X.L0499.C01.02 | $29,140 | |
| Protection services | Materials | slc.40X.L0499.C01.03 | $324,910 | |
| Protection services | Contracted Services | slc.40X.L0499.C01.04 | $806,504 | |
| Protection services | External Transfers | slc.40X.L0499.C01.06 | $43,476 | |
| Protection services | Total Expenses Before Adjustments | slc.40X.L0499.C01.07 | $1.9M | |
| Protection services | Total Expenses After Adjustments | slc.40X.L0499.C01.11 | $2.3M | |
| Protection services | Inter-Functional Adjustments | slc.40X.L0499.C01.12 | -$15,671 | |
| Protection services | Allocation of Program Support | slc.40X.L0499.C01.13 | $343,209 | |
| Protection services | Amortization | slc.40X.L0499.C01.16 | $170,191 | |
| Roads - paved | Salaries, Wages and Employee Benefits | slc.40X.L0611.C01.01 | $376,861 | |
| Roads - paved | Materials | slc.40X.L0611.C01.03 | $430,284 | |
| Roads - paved | Total Expenses Before Adjustments | slc.40X.L0611.C01.07 | $1.0M | |
| Roads - paved | Total Expenses After Adjustments | slc.40X.L0611.C01.11 | $1.1M | |
| Roads - paved | Inter-Functional Adjustments | slc.40X.L0611.C01.12 | -$78,305 | |
| Roads - paved | Allocation of Program Support | slc.40X.L0611.C01.13 | $149,430 | |
| Roads - paved | Amortization | slc.40X.L0611.C01.16 | $214,111 | |
| Roads - unpaved | Salaries, Wages and Employee Benefits | slc.40X.L0612.C01.01 | $565,292 | |
| Roads - unpaved | Materials | slc.40X.L0612.C01.03 | $564,863 | |
| Roads - unpaved | Total Expenses Before Adjustments | slc.40X.L0612.C01.07 | $1.5M | |
| Roads - unpaved | Total Expenses After Adjustments | slc.40X.L0612.C01.11 | $1.5M | |
| Roads - unpaved | Inter-Functional Adjustments | slc.40X.L0612.C01.12 | -$117,458 | |
| Roads - unpaved | Allocation of Program Support | slc.40X.L0612.C01.13 | $207,627 | |
| Roads - unpaved | Amortization | slc.40X.L0612.C01.16 | $321,166 | |
| Roads - bridges and culverts | Materials | slc.40X.L0613.C01.03 | $11,440 | |
| Roads - bridges and culverts | Total Expenses Before Adjustments | slc.40X.L0613.C01.07 | $64,818 | |
| Roads - bridges and culverts | Total Expenses After Adjustments | slc.40X.L0613.C01.11 | $67,163 | |
| Roads - bridges and culverts | Allocation of Program Support | slc.40X.L0613.C01.13 | $2,345 | |
| Roads - bridges and culverts | Amortization | slc.40X.L0613.C01.16 | $53,378 | |
| Roadways - traffic operations & roadside | Materials | slc.40X.L0614.C01.03 | $77,727 | |
| Roadways - traffic operations & roadside | Total Expenses Before Adjustments | slc.40X.L0614.C01.07 | $77,727 | |
| Roadways - traffic operations & roadside | Total Expenses After Adjustments | slc.40X.L0614.C01.11 | $93,663 | |
| Roadways - traffic operations & roadside | Allocation of Program Support | slc.40X.L0614.C01.13 | $15,936 | |
| Winter control - except sidewalks,parking lots | Materials | slc.40X.L0621.C01.03 | $233,614 | |
| Winter control - except sidewalks,parking lots | Total Expenses Before Adjustments | slc.40X.L0621.C01.07 | $233,614 | |
| Winter control - except sidewalks,parking lots | Total Expenses After Adjustments | slc.40X.L0621.C01.11 | $281,511 | |
| Winter control - except sidewalks,parking lots | Allocation of Program Support | slc.40X.L0621.C01.13 | $47,897 | |
| Winter control - sidewalks,parking lots only | Materials | slc.40X.L0622.C01.03 | $4,912 | |
| Winter control - sidewalks,parking lots only | Total Expenses Before Adjustments | slc.40X.L0622.C01.07 | $4,912 | |
| Winter control - sidewalks,parking lots only | Total Expenses After Adjustments | slc.40X.L0622.C01.11 | $5,919 | |
| Winter control - sidewalks,parking lots only | Allocation of Program Support | slc.40X.L0622.C01.13 | $1,007 | |
| Street lighting | Materials | slc.40X.L0650.C01.03 | $14,115 | |
| Street lighting | Total Expenses Before Adjustments | slc.40X.L0650.C01.07 | $14,115 | |
| Street lighting | Total Expenses After Adjustments | slc.40X.L0650.C01.11 | $17,009 | |
| Street lighting | Allocation of Program Support | slc.40X.L0650.C01.13 | $2,894 | |
| Transportation services | Salaries, Wages and Employee Benefits | slc.40X.L0699.C01.01 | $942,153 | |
| Transportation services | Materials | slc.40X.L0699.C01.03 | $1.3M | |
| Transportation services | Total Expenses Before Adjustments | slc.40X.L0699.C01.07 | $2.9M | |
| Transportation services | Total Expenses After Adjustments | slc.40X.L0699.C01.11 | $3.1M | |
| Transportation services | Inter-Functional Adjustments | slc.40X.L0699.C01.12 | -$195,763 | |
| Transportation services | Allocation of Program Support | slc.40X.L0699.C01.13 | $427,136 | |
| Transportation services | Amortization | slc.40X.L0699.C01.16 | $588,655 | |
| Solid waste disposal | Salaries, Wages and Employee Benefits | slc.40X.L0850.C01.01 | $105,241 | |
| Solid waste disposal | Materials | slc.40X.L0850.C01.03 | $42,818 | |
| Solid waste disposal | Contracted Services | slc.40X.L0850.C01.04 | $84,467 | |
| Solid waste disposal | Rents and Financial Expenses & Accretion Expenses | slc.40X.L0850.C01.05 | $94,055 | |
| Solid waste disposal | Total Expenses Before Adjustments | slc.40X.L0850.C01.07 | $340,863 | |
| Solid waste disposal | Total Expenses After Adjustments | slc.40X.L0850.C01.11 | $459,782 | |
| Solid waste disposal | Inter-Functional Adjustments | slc.40X.L0850.C01.12 | $59,124 | |
| Solid waste disposal | Allocation of Program Support | slc.40X.L0850.C01.13 | $59,795 | |
| Solid waste disposal | Amortization | slc.40X.L0850.C01.16 | $14,282 | |
| Waste diversion | Salaries, Wages and Employee Benefits | slc.40X.L0860.C01.01 | $210,482 | |
| Waste diversion | Materials | slc.40X.L0860.C01.03 | $180,973 | |
| Waste diversion | Total Expenses Before Adjustments | slc.40X.L0860.C01.07 | $419,180 | |
| Waste diversion | Total Expenses After Adjustments | slc.40X.L0860.C01.11 | $641,931 | |
| Waste diversion | Inter-Functional Adjustments | slc.40X.L0860.C01.12 | $118,249 | |
| Waste diversion | Allocation of Program Support | slc.40X.L0860.C01.13 | $104,502 | |
| Waste diversion | Amortization | slc.40X.L0860.C01.16 | $27,725 | |
| Environmental services | Salaries, Wages and Employee Benefits | slc.40X.L0899.C01.01 | $315,723 | |
| Environmental services | Materials | slc.40X.L0899.C01.03 | $223,791 | |
| Environmental services | Contracted Services | slc.40X.L0899.C01.04 | $84,467 | |
| Environmental services | Rents and Financial Expenses & Accretion Expenses | slc.40X.L0899.C01.05 | $94,055 | |
| Environmental services | Total Expenses Before Adjustments | slc.40X.L0899.C01.07 | $760,043 | |
| Environmental services | Total Expenses After Adjustments | slc.40X.L0899.C01.11 | $1.1M | |
| Environmental services | Inter-Functional Adjustments | slc.40X.L0899.C01.12 | $177,373 | |
| Environmental services | Allocation of Program Support | slc.40X.L0899.C01.13 | $164,297 | |
| Environmental services | Amortization | slc.40X.L0899.C01.16 | $42,007 | |
| Public health services | Salaries, Wages and Employee Benefits | slc.40X.L1010.C01.01 | -$1,574 | |
| Public health services | Interest on Long Term Debt | slc.40X.L1010.C01.02 | $15,950 | |
| Public health services | Materials | slc.40X.L1010.C01.03 | $104,997 | |
| Public health services | Total Expenses Before Adjustments | slc.40X.L1010.C01.07 | $154,409 | |
| Public health services | Total Expenses After Adjustments | slc.40X.L1010.C01.11 | $223,138 | |
| Public health services | Inter-Functional Adjustments | slc.40X.L1010.C01.12 | $39,439 | |
| Public health services | Allocation of Program Support | slc.40X.L1010.C01.13 | $29,290 | |
| Public health services | Amortization | slc.40X.L1010.C01.16 | $35,036 | |
| Ambulance services | Materials | slc.40X.L1030.C01.03 | $529 | |
| Ambulance services | Total Expenses Before Adjustments | slc.40X.L1030.C01.07 | $529 | |
| Ambulance services | Total Expenses After Adjustments | slc.40X.L1030.C01.11 | $638 | |
| Ambulance services | Allocation of Program Support | slc.40X.L1030.C01.13 | $109 | |
| Cemeteries | Materials | slc.40X.L1040.C01.03 | $348 | |
| Cemeteries | Total Expenses Before Adjustments | slc.40X.L1040.C01.07 | $348 | |
| Cemeteries | Total Expenses After Adjustments | slc.40X.L1040.C01.11 | $1,105 | |
| Cemeteries | Inter-Functional Adjustments | slc.40X.L1040.C01.12 | $569 | |
| Cemeteries | Allocation of Program Support | slc.40X.L1040.C01.13 | $188 | |
| Health services | Salaries, Wages and Employee Benefits | slc.40X.L1099.C01.01 | -$1,574 | |
| Health services | Interest on Long Term Debt | slc.40X.L1099.C01.02 | $15,950 | |
| Health services | Materials | slc.40X.L1099.C01.03 | $105,874 | |
| Health services | Total Expenses Before Adjustments | slc.40X.L1099.C01.07 | $155,286 | |
| Health services | Total Expenses After Adjustments | slc.40X.L1099.C01.11 | $224,881 | |
| Health services | Inter-Functional Adjustments | slc.40X.L1099.C01.12 | $40,008 | |
| Health services | Allocation of Program Support | slc.40X.L1099.C01.13 | $29,587 | |
| Health services | Amortization | slc.40X.L1099.C01.16 | $35,036 | |
| Recreation facilities - Other | Salaries, Wages and Employee Benefits | slc.40X.L1634.C01.01 | $97,857 | |
| Recreation facilities - Other | Materials | slc.40X.L1634.C01.03 | $110,691 | |
| Recreation facilities - Other | Total Expenses Before Adjustments | slc.40X.L1634.C01.07 | $245,073 | |
| Recreation facilities - Other | Total Expenses After Adjustments | slc.40X.L1634.C01.11 | $305,666 | |
| Recreation facilities - Other | Inter-Functional Adjustments | slc.40X.L1634.C01.12 | $14,801 | |
| Recreation facilities - Other | Allocation of Program Support | slc.40X.L1634.C01.13 | $45,792 | |
| Recreation facilities - Other | Amortization | slc.40X.L1634.C01.16 | $36,525 | |
| Libraries | Salaries, Wages and Employee Benefits | slc.40X.L1640.C01.01 | $74,647 | |
| Libraries | Materials | slc.40X.L1640.C01.03 | $23,765 | |
| Libraries | Contracted Services | slc.40X.L1640.C01.04 | $4,391 | |
| Libraries | Total Expenses Before Adjustments | slc.40X.L1640.C01.07 | $106,645 | |
| Libraries | Total Expenses After Adjustments | slc.40X.L1640.C01.11 | $127,722 | |
| Libraries | Allocation of Program Support | slc.40X.L1640.C01.13 | $21,077 | |
| Libraries | Amortization | slc.40X.L1640.C01.16 | $3,842 | |
| Museums | Materials | slc.40X.L1645.C01.03 | $10,885 | |
| Museums | Total Expenses Before Adjustments | slc.40X.L1645.C01.07 | $10,885 | |
| Museums | Total Expenses After Adjustments | slc.40X.L1645.C01.11 | $13,117 | |
| Museums | Allocation of Program Support | slc.40X.L1645.C01.13 | $2,232 | |
| Recreation and cultural services | Salaries, Wages and Employee Benefits | slc.40X.L1699.C01.01 | $172,504 | |
| Recreation and cultural services | Materials | slc.40X.L1699.C01.03 | $145,341 | |
| Recreation and cultural services | Contracted Services | slc.40X.L1699.C01.04 | $4,391 | |
| Recreation and cultural services | Total Expenses Before Adjustments | slc.40X.L1699.C01.07 | $362,603 | |
| Recreation and cultural services | Total Expenses After Adjustments | slc.40X.L1699.C01.11 | $446,505 | |
| Recreation and cultural services | Inter-Functional Adjustments | slc.40X.L1699.C01.12 | $14,801 | |
| Recreation and cultural services | Allocation of Program Support | slc.40X.L1699.C01.13 | $69,101 | |
| Recreation and cultural services | Amortization | slc.40X.L1699.C01.16 | $40,367 | |
| Planning and zoning | Materials | slc.40X.L1810.C01.03 | $12,581 | |
| Planning and zoning | Total Expenses Before Adjustments | slc.40X.L1810.C01.07 | $12,581 | |
| Planning and zoning | Total Expenses After Adjustments | slc.40X.L1810.C01.11 | $15,160 | |
| Planning and zoning | Allocation of Program Support | slc.40X.L1810.C01.13 | $2,579 | |
| Planning and development | Materials | slc.40X.L1899.C01.03 | $12,581 | |
| Planning and development | Total Expenses Before Adjustments | slc.40X.L1899.C01.07 | $12,581 | |
| Planning and development | Total Expenses After Adjustments | slc.40X.L1899.C01.11 | $15,160 | |
| Planning and development | Allocation of Program Support | slc.40X.L1899.C01.13 | $2,579 | |
| Total | Salaries, Wages and Employee Benefits | slc.40X.L9910.C01.01 | $2.7M | |
| Total | Interest on Long Term Debt | slc.40X.L9910.C01.02 | $57,906 | |
| Total | Materials | slc.40X.L9910.C01.03 | $2.6M | |
| Total | Contracted Services | slc.40X.L9910.C01.04 | $898,554 | |
| Total | Rents and Financial Expenses & Accretion Expenses | slc.40X.L9910.C01.05 | $118,593 | |
| Total | External Transfers | slc.40X.L9910.C01.06 | $43,476 | |
| Total | Total Expenses Before Adjustments | slc.40X.L9910.C01.07 | $7.3M | |
| Total | Total Expenses After Adjustments | slc.40X.L9910.C01.11 | $7.3M | |
| Total | Amortization | slc.40X.L9910.C01.16 | $911,225 |
ADDITIONAL INFORMATION5 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Salaries and wages | Not listed | slc.42X.L5010.C01.01 | $2.0M | |
| Employee benefits | Not listed | slc.42X.L5020.C01.01 | $671,415 | |
| Total salaries, wages and employee benefits (including capitalize | Not listed | slc.42X.L5098.C01.01 | $2.7M | |
| Total salaries, wages and employee benefits (Not including line 5 | Not listed | slc.42X.L5099.C01.01 | $2.7M | |
| Asset Retirement Obligation Expense / Accretion Expense | Not listed | slc.42X.L5611.C01.01 | $94,055 |
SCHEDULE OF TANGIBLE CAPITAL ASSETS190 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| General government | 2024 Opening Net Book Value | slc.51A.L0299.C01.01 | $1.3M | |
| General government | 2024 Opening Cost Balance | slc.51A.L0299.C01.02 | $1.5M | |
| General government | 2024 Closing Cost Balance | slc.51A.L0299.C01.06 | $1.5M | |
| General government | 2024 Opening Amortization Balance | slc.51A.L0299.C01.07 | $201,113 | |
| General government | Annual Amortization | slc.51A.L0299.C01.08 | $34,969 | |
| General government | 2024 Closing Amortization Balance | slc.51A.L0299.C01.10 | $236,082 | |
| General government | 2024 Closing Net Book Value | slc.51A.L0299.C01.11 | $1.3M | |
| General government | 2024 Opening Net Book Value | slc.51A.L0299.C99.01 | $1.3M | |
| General government | 2024 Opening Cost Balance | slc.51A.L0299.C99.02 | $1.5M | |
| General government | 2024 Opening Amortization Balance | slc.51A.L0299.C99.07 | $201,113 | |
| Fire | 2024 Opening Net Book Value | slc.51A.L0410.C01.01 | $2.8M | |
| Fire | 2024 Opening Cost Balance | slc.51A.L0410.C01.02 | $4.2M | |
| Fire | Additions and Betterments | slc.51A.L0410.C01.03 | $21,680 | |
| Fire | 2024 Closing Cost Balance | slc.51A.L0410.C01.06 | $4.2M | |
| Fire | 2024 Opening Amortization Balance | slc.51A.L0410.C01.07 | $1.4M | |
| Fire | Annual Amortization | slc.51A.L0410.C01.08 | $170,191 | |
| Fire | 2024 Closing Amortization Balance | slc.51A.L0410.C01.10 | $1.5M | |
| Fire | 2024 Closing Net Book Value | slc.51A.L0410.C01.11 | $2.7M | |
| Fire | 2024 Opening Net Book Value | slc.51A.L0410.C99.01 | $2.8M | |
| Fire | 2024 Opening Cost Balance | slc.51A.L0410.C99.02 | $4.2M | |
| Fire | 2024 Opening Amortization Balance | slc.51A.L0410.C99.07 | $1.4M | |
| Protection services | 2024 Opening Net Book Value | slc.51A.L0499.C01.01 | $2.8M | |
| Protection services | 2024 Opening Cost Balance | slc.51A.L0499.C01.02 | $4.2M | |
| Protection services | Additions and Betterments | slc.51A.L0499.C01.03 | $21,680 | |
| Protection services | 2024 Closing Cost Balance | slc.51A.L0499.C01.06 | $4.2M | |
| Protection services | 2024 Opening Amortization Balance | slc.51A.L0499.C01.07 | $1.4M | |
| Protection services | Annual Amortization | slc.51A.L0499.C01.08 | $170,191 | |
| Protection services | 2024 Closing Amortization Balance | slc.51A.L0499.C01.10 | $1.5M | |
| Protection services | 2024 Closing Net Book Value | slc.51A.L0499.C01.11 | $2.7M | |
| Protection services | 2024 Opening Net Book Value | slc.51A.L0499.C99.01 | $2.8M | |
| Protection services | 2024 Opening Cost Balance | slc.51A.L0499.C99.02 | $4.2M | |
| Protection services | 2024 Opening Amortization Balance | slc.51A.L0499.C99.07 | $1.4M | |
| Roads - paved | 2024 Opening Net Book Value | slc.51A.L0611.C01.01 | $6.1M | |
| Roads - paved | 2024 Opening Cost Balance | slc.51A.L0611.C01.02 | $10.4M | |
| Roads - paved | Additions and Betterments | slc.51A.L0611.C01.03 | $300,826 | |
| Roads - paved | 2024 Closing Cost Balance | slc.51A.L0611.C01.06 | $10.7M | |
| Roads - paved | 2024 Opening Amortization Balance | slc.51A.L0611.C01.07 | $4.3M | |
| Roads - paved | Annual Amortization | slc.51A.L0611.C01.08 | $214,111 | |
| Roads - paved | 2024 Closing Amortization Balance | slc.51A.L0611.C01.10 | $4.5M | |
| Roads - paved | 2024 Closing Net Book Value | slc.51A.L0611.C01.11 | $6.1M | |
| Roads - paved | 2024 Opening Net Book Value | slc.51A.L0611.C99.01 | $6.1M | |
| Roads - paved | 2024 Opening Cost Balance | slc.51A.L0611.C99.02 | $10.4M | |
| Roads - paved | 2024 Opening Amortization Balance | slc.51A.L0611.C99.07 | $4.3M | |
| Roads - unpaved | 2024 Opening Net Book Value | slc.51A.L0612.C01.01 | $670,141 | |
| Roads - unpaved | 2024 Opening Cost Balance | slc.51A.L0612.C01.02 | $4.5M | |
| Roads - unpaved | Additions and Betterments | slc.51A.L0612.C01.03 | $172,332 | |
| Roads - unpaved | 2024 Closing Cost Balance | slc.51A.L0612.C01.06 | $4.7M | |
| Roads - unpaved | 2024 Opening Amortization Balance | slc.51A.L0612.C01.07 | $3.8M | |
| Roads - unpaved | Annual Amortization | slc.51A.L0612.C01.08 | $321,166 | |
| Roads - unpaved | 2024 Closing Amortization Balance | slc.51A.L0612.C01.10 | $4.1M | |
| Roads - unpaved | 2024 Closing Net Book Value | slc.51A.L0612.C01.11 | $521,307 | |
| Roads - unpaved | 2024 Opening Net Book Value | slc.51A.L0612.C99.01 | $670,141 | |
| Roads - unpaved | 2024 Opening Cost Balance | slc.51A.L0612.C99.02 | $4.5M | |
| Roads - unpaved | 2024 Opening Amortization Balance | slc.51A.L0612.C99.07 | $3.8M | |
| Roads - bridges and culverts | 2024 Opening Net Book Value | slc.51A.L0613.C01.01 | $2.7M | |
| Roads - bridges and culverts | 2024 Opening Cost Balance | slc.51A.L0613.C01.02 | $4.0M | |
| Roads - bridges and culverts | Disposals | slc.51A.L0613.C01.04 | $259,000 | |
| Roads - bridges and culverts | 2024 Closing Cost Balance | slc.51A.L0613.C01.06 | $3.7M | |
| Roads - bridges and culverts | 2024 Opening Amortization Balance | slc.51A.L0613.C01.07 | $1.3M | |
| Roads - bridges and culverts | Annual Amortization | slc.51A.L0613.C01.08 | $53,378 | |
| Roads - bridges and culverts | Amortization Disposal | slc.51A.L0613.C01.09 | $88,060 | |
| Roads - bridges and culverts | 2024 Closing Amortization Balance | slc.51A.L0613.C01.10 | $1.3M | |
| Roads - bridges and culverts | 2024 Closing Net Book Value | slc.51A.L0613.C01.11 | $2.4M | |
| Roads - bridges and culverts | 2024 Opening Net Book Value | slc.51A.L0613.C99.01 | $2.7M | |
| Roads - bridges and culverts | 2024 Opening Cost Balance | slc.51A.L0613.C99.02 | $4.0M | |
| Roads - bridges and culverts | 2024 Opening Amortization Balance | slc.51A.L0613.C99.07 | $1.3M | |
| Street lighting | 2024 Opening Cost Balance | slc.51A.L0650.C01.02 | $8,870 | |
| Street lighting | 2024 Closing Cost Balance | slc.51A.L0650.C01.06 | $8,870 | |
| Street lighting | 2024 Opening Amortization Balance | slc.51A.L0650.C01.07 | $8,870 | |
| Street lighting | 2024 Closing Amortization Balance | slc.51A.L0650.C01.10 | $8,870 | |
| Street lighting | 2024 Opening Cost Balance | slc.51A.L0650.C99.02 | $8,870 | |
| Street lighting | 2024 Opening Amortization Balance | slc.51A.L0650.C99.07 | $8,870 | |
| Transportation services | 2024 Opening Net Book Value | slc.51A.L0699.C01.01 | $9.4M | |
| Transportation services | 2024 Opening Cost Balance | slc.51A.L0699.C01.02 | $18.9M | |
| Transportation services | Additions and Betterments | slc.51A.L0699.C01.03 | $473,158 | |
| Transportation services | Disposals | slc.51A.L0699.C01.04 | $259,000 | |
| Transportation services | 2024 Closing Cost Balance | slc.51A.L0699.C01.06 | $19.1M | |
| Transportation services | 2024 Opening Amortization Balance | slc.51A.L0699.C01.07 | $9.5M | |
| Transportation services | Annual Amortization | slc.51A.L0699.C01.08 | $588,655 | |
| Transportation services | Amortization Disposal | slc.51A.L0699.C01.09 | $88,060 | |
| Transportation services | 2024 Closing Amortization Balance | slc.51A.L0699.C01.10 | $10.0M | |
| Transportation services | 2024 Closing Net Book Value | slc.51A.L0699.C01.11 | $9.1M | |
| Transportation services | 2024 Opening Net Book Value | slc.51A.L0699.C99.01 | $9.4M | |
| Transportation services | 2024 Opening Cost Balance | slc.51A.L0699.C99.02 | $18.9M | |
| Transportation services | 2024 Opening Amortization Balance | slc.51A.L0699.C99.07 | $9.5M | |
| Solid waste disposal | 2024 Opening Net Book Value | slc.51A.L0850.C01.01 | $433,429 | |
| Solid waste disposal | 2024 Opening Cost Balance | slc.51A.L0850.C01.02 | $550,530 | |
| Solid waste disposal | 2024 Closing Cost Balance | slc.51A.L0850.C01.06 | $550,530 | |
| Solid waste disposal | 2024 Opening Amortization Balance | slc.51A.L0850.C01.07 | $117,101 | |
| Solid waste disposal | Annual Amortization | slc.51A.L0850.C01.08 | $14,282 | |
| Solid waste disposal | 2024 Closing Amortization Balance | slc.51A.L0850.C01.10 | $131,383 | |
| Solid waste disposal | 2024 Closing Net Book Value | slc.51A.L0850.C01.11 | $419,147 | |
| Solid waste disposal | 2024 Opening Net Book Value | slc.51A.L0850.C99.01 | $433,429 | |
| Solid waste disposal | 2024 Opening Cost Balance | slc.51A.L0850.C99.02 | $550,530 | |
| Solid waste disposal | 2024 Opening Amortization Balance | slc.51A.L0850.C99.07 | $117,101 | |
| Waste diversion | 2024 Opening Net Book Value | slc.51A.L0860.C01.01 | $189,836 | |
| Waste diversion | 2024 Opening Cost Balance | slc.51A.L0860.C01.02 | $315,584 | |
| Waste diversion | 2024 Closing Cost Balance | slc.51A.L0860.C01.06 | $315,584 | |
| Waste diversion | 2024 Opening Amortization Balance | slc.51A.L0860.C01.07 | $125,748 | |
| Waste diversion | Annual Amortization | slc.51A.L0860.C01.08 | $27,725 | |
| Waste diversion | 2024 Closing Amortization Balance | slc.51A.L0860.C01.10 | $153,473 | |
| Waste diversion | 2024 Closing Net Book Value | slc.51A.L0860.C01.11 | $162,111 | |
| Waste diversion | 2024 Opening Net Book Value | slc.51A.L0860.C99.01 | $189,836 | |
| Waste diversion | 2024 Opening Cost Balance | slc.51A.L0860.C99.02 | $315,584 | |
| Waste diversion | 2024 Opening Amortization Balance | slc.51A.L0860.C99.07 | $125,748 | |
| Environmental services | 2024 Opening Net Book Value | slc.51A.L0899.C01.01 | $623,265 | |
| Environmental services | 2024 Opening Cost Balance | slc.51A.L0899.C01.02 | $866,114 | |
| Environmental services | 2024 Closing Cost Balance | slc.51A.L0899.C01.06 | $866,114 | |
| Environmental services | 2024 Opening Amortization Balance | slc.51A.L0899.C01.07 | $242,849 | |
| Environmental services | Annual Amortization | slc.51A.L0899.C01.08 | $42,007 | |
| Environmental services | 2024 Closing Amortization Balance | slc.51A.L0899.C01.10 | $284,856 | |
| Environmental services | 2024 Closing Net Book Value | slc.51A.L0899.C01.11 | $581,258 | |
| Environmental services | 2024 Opening Net Book Value | slc.51A.L0899.C99.01 | $623,265 | |
| Environmental services | 2024 Opening Cost Balance | slc.51A.L0899.C99.02 | $866,114 | |
| Environmental services | 2024 Opening Amortization Balance | slc.51A.L0899.C99.07 | $242,849 | |
| Public health services | 2024 Opening Net Book Value | slc.51A.L1010.C01.01 | $839,131 | |
| Public health services | 2024 Opening Cost Balance | slc.51A.L1010.C01.02 | $1.2M | |
| Public health services | 2024 Closing Cost Balance | slc.51A.L1010.C01.06 | $1.2M | |
| Public health services | 2024 Opening Amortization Balance | slc.51A.L1010.C01.07 | $342,686 | |
| Public health services | Annual Amortization | slc.51A.L1010.C01.08 | $35,036 | |
| Public health services | 2024 Closing Amortization Balance | slc.51A.L1010.C01.10 | $377,722 | |
| Public health services | 2024 Closing Net Book Value | slc.51A.L1010.C01.11 | $804,095 | |
| Public health services | 2024 Opening Net Book Value | slc.51A.L1010.C99.01 | $839,131 | |
| Public health services | 2024 Opening Cost Balance | slc.51A.L1010.C99.02 | $1.2M | |
| Public health services | 2024 Opening Amortization Balance | slc.51A.L1010.C99.07 | $342,686 | |
| Ambulance services | 2024 Opening Net Book Value | slc.51A.L1030.C01.01 | $10,007 | |
| Ambulance services | 2024 Opening Cost Balance | slc.51A.L1030.C01.02 | $10,007 | |
| Ambulance services | 2024 Closing Cost Balance | slc.51A.L1030.C01.06 | $10,007 | |
| Ambulance services | 2024 Closing Net Book Value | slc.51A.L1030.C01.11 | $10,007 | |
| Ambulance services | 2024 Opening Net Book Value | slc.51A.L1030.C99.01 | $10,007 | |
| Ambulance services | 2024 Opening Cost Balance | slc.51A.L1030.C99.02 | $10,007 | |
| Cemeteries | 2024 Opening Net Book Value | slc.51A.L1040.C01.01 | $15,998 | |
| Cemeteries | 2024 Opening Cost Balance | slc.51A.L1040.C01.02 | $15,998 | |
| Cemeteries | 2024 Closing Cost Balance | slc.51A.L1040.C01.06 | $15,998 | |
| Cemeteries | 2024 Closing Net Book Value | slc.51A.L1040.C01.11 | $15,998 | |
| Cemeteries | 2024 Opening Net Book Value | slc.51A.L1040.C99.01 | $15,998 | |
| Cemeteries | 2024 Opening Cost Balance | slc.51A.L1040.C99.02 | $15,998 | |
| Health services | 2024 Opening Net Book Value | slc.51A.L1099.C01.01 | $865,136 | |
| Health services | 2024 Opening Cost Balance | slc.51A.L1099.C01.02 | $1.2M | |
| Health services | 2024 Closing Cost Balance | slc.51A.L1099.C01.06 | $1.2M | |
| Health services | 2024 Opening Amortization Balance | slc.51A.L1099.C01.07 | $342,686 | |
| Health services | Annual Amortization | slc.51A.L1099.C01.08 | $35,036 | |
| Health services | 2024 Closing Amortization Balance | slc.51A.L1099.C01.10 | $377,722 | |
| Health services | 2024 Closing Net Book Value | slc.51A.L1099.C01.11 | $830,100 | |
| Health services | 2024 Opening Net Book Value | slc.51A.L1099.C99.01 | $865,136 | |
| Health services | 2024 Opening Cost Balance | slc.51A.L1099.C99.02 | $1.2M | |
| Health services | 2024 Opening Amortization Balance | slc.51A.L1099.C99.07 | $342,686 | |
| Recreation facilities - Other | 2024 Opening Net Book Value | slc.51A.L1634.C01.01 | $1.7M | |
| Recreation facilities - Other | 2024 Opening Cost Balance | slc.51A.L1634.C01.02 | $2.4M | |
| Recreation facilities - Other | 2024 Closing Cost Balance | slc.51A.L1634.C01.06 | $2.4M | |
| Recreation facilities - Other | 2024 Opening Amortization Balance | slc.51A.L1634.C01.07 | $715,778 | |
| Recreation facilities - Other | Annual Amortization | slc.51A.L1634.C01.08 | $36,525 | |
| Recreation facilities - Other | 2024 Closing Amortization Balance | slc.51A.L1634.C01.10 | $752,303 | |
| Recreation facilities - Other | 2024 Closing Net Book Value | slc.51A.L1634.C01.11 | $1.7M | |
| Recreation facilities - Other | 2024 Opening Net Book Value | slc.51A.L1634.C99.01 | $1.7M | |
| Recreation facilities - Other | 2024 Opening Cost Balance | slc.51A.L1634.C99.02 | $2.4M | |
| Recreation facilities - Other | 2024 Opening Amortization Balance | slc.51A.L1634.C99.07 | $715,778 | |
| Libraries | 2024 Opening Net Book Value | slc.51A.L1640.C01.01 | $29,412 | |
| Libraries | 2024 Opening Cost Balance | slc.51A.L1640.C01.02 | $51,759 | |
| Libraries | 2024 Closing Cost Balance | slc.51A.L1640.C01.06 | $51,759 | |
| Libraries | 2024 Opening Amortization Balance | slc.51A.L1640.C01.07 | $22,347 | |
| Libraries | Annual Amortization | slc.51A.L1640.C01.08 | $3,842 | |
| Libraries | 2024 Closing Amortization Balance | slc.51A.L1640.C01.10 | $26,189 | |
| Libraries | 2024 Closing Net Book Value | slc.51A.L1640.C01.11 | $25,570 | |
| Libraries | 2024 Opening Net Book Value | slc.51A.L1640.C99.01 | $29,412 | |
| Libraries | 2024 Opening Cost Balance | slc.51A.L1640.C99.02 | $51,759 | |
| Libraries | 2024 Opening Amortization Balance | slc.51A.L1640.C99.07 | $22,347 | |
| Recreation and cultural services | 2024 Opening Net Book Value | slc.51A.L1699.C01.01 | $1.7M | |
| Recreation and cultural services | 2024 Opening Cost Balance | slc.51A.L1699.C01.02 | $2.5M | |
| Recreation and cultural services | 2024 Closing Cost Balance | slc.51A.L1699.C01.06 | $2.5M | |
| Recreation and cultural services | 2024 Opening Amortization Balance | slc.51A.L1699.C01.07 | $738,125 | |
| Recreation and cultural services | Annual Amortization | slc.51A.L1699.C01.08 | $40,367 | |
| Recreation and cultural services | 2024 Closing Amortization Balance | slc.51A.L1699.C01.10 | $778,492 | |
| Recreation and cultural services | 2024 Closing Net Book Value | slc.51A.L1699.C01.11 | $1.7M | |
| Recreation and cultural services | 2024 Opening Net Book Value | slc.51A.L1699.C99.01 | $1.7M | |
| Recreation and cultural services | 2024 Opening Cost Balance | slc.51A.L1699.C99.02 | $2.5M | |
| Recreation and cultural services | 2024 Opening Amortization Balance | slc.51A.L1699.C99.07 | $738,125 | |
| Total Tangible Capital Assets | 2024 Opening Net Book Value | slc.51A.L9910.C01.01 | $16.8M | |
| Total Tangible Capital Assets | 2024 Opening Cost Balance | slc.51A.L9910.C01.02 | $29.1M | |
| Total Tangible Capital Assets | Additions and Betterments | slc.51A.L9910.C01.03 | $494,838 | |
| Total Tangible Capital Assets | Disposals | slc.51A.L9910.C01.04 | $259,000 | |
| Total Tangible Capital Assets | 2024 Closing Cost Balance | slc.51A.L9910.C01.06 | $29.4M | |
| Total Tangible Capital Assets | 2024 Opening Amortization Balance | slc.51A.L9910.C01.07 | $12.4M | |
| Total Tangible Capital Assets | Annual Amortization | slc.51A.L9910.C01.08 | $911,225 | |
| Total Tangible Capital Assets | Amortization Disposal | slc.51A.L9910.C01.09 | $88,060 | |
| Total Tangible Capital Assets | 2024 Closing Amortization Balance | slc.51A.L9910.C01.10 | $13.2M | |
| Total Tangible Capital Assets | 2024 Closing Net Book Value | slc.51A.L9910.C01.11 | $16.2M | |
| Total Tangible Capital Assets | 2024 Opening Net Book Value | slc.51A.L9910.C99.01 | $16.8M | |
| Total Tangible Capital Assets | 2024 Opening Cost Balance | slc.51A.L9910.C99.02 | $29.1M | |
| Total Tangible Capital Assets | 2024 Opening Amortization Balance | slc.51A.L9910.C99.07 | $12.4M |
SCHEDULE OF TANGIBLE CAPITAL ASSETS35 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Land | 2024 Opening Net Book Value (NBV) | slc.51B.L2005.C01.01 | $1.4M | |
| Land | 2024 Closing Net Book Value (NBV) | slc.51B.L2005.C01.11 | $1.4M | |
| Land | 2024 Opening Net Book Value | slc.51B.L2005.C99.01 | $1.4M | |
| Buildings | 2024 Opening Net Book Value (NBV) | slc.51B.L2020.C01.01 | $4.6M | |
| Buildings | 2024 Closing Net Book Value (NBV) | slc.51B.L2020.C01.11 | $4.4M | |
| Buildings | 2024 Opening Net Book Value | slc.51B.L2020.C99.01 | $4.6M | |
| Machinery and equipment | 2024 Opening Net Book Value (NBV) | slc.51B.L2030.C01.01 | $877,612 | |
| Machinery and equipment | 2024 Closing Net Book Value (NBV) | slc.51B.L2030.C01.11 | $698,660 | |
| Machinery and equipment | 2024 Opening Net Book Value | slc.51B.L2030.C99.01 | $877,612 | |
| Vehicles | 2024 Opening Net Book Value (NBV) | slc.51B.L2040.C01.01 | $2.3M | |
| Vehicles | 2024 Closing Net Book Value (NBV) | slc.51B.L2040.C01.11 | $2.2M | |
| Vehicles | 2024 Opening Net Book Value | slc.51B.L2040.C99.01 | $2.3M | |
| Total General Capital Assets | 2024 Opening Net Book Value (NBV) | slc.51B.L2099.C01.01 | $9.1M | |
| Total General Capital Assets | 2024 Closing Net Book Value (NBV) | slc.51B.L2099.C01.11 | $8.7M | |
| Total General Capital Assets | 2024 Opening Net Book Value | slc.51B.L2099.C99.01 | $9.1M | |
| Buildings | 2024 Opening Net Book Value (NBV) | slc.51B.L2220.C01.01 | $499,502 | |
| Buildings | 2024 Closing Net Book Value (NBV) | slc.51B.L2220.C01.11 | $521,902 | |
| Buildings | 2024 Opening Net Book Value | slc.51B.L2220.C99.01 | $499,502 | |
| Linear assets | 2024 Opening Net Book Value (NBV) | slc.51B.L2250.C01.01 | $7.2M | |
| Linear assets | 2024 Closing Net Book Value (NBV) | slc.51B.L2250.C01.11 | $6.9M | |
| Linear assets | 2024 Opening Net Book Value | slc.51B.L2250.C99.01 | $7.2M | |
| Total Infrastructure Assets | 2024 Opening Net Book Value (NBV) | slc.51B.L2299.C01.01 | $7.7M | |
| Total Infrastructure Assets | 2024 Closing Net Book Value (NBV) | slc.51B.L2299.C01.11 | $7.5M | |
| Total Infrastructure Assets | 2024 Opening Net Book Value | slc.51B.L2299.C99.01 | $7.7M | |
| Construction-in-progress | 2024 Opening Net Book Value (NBV) | slc.51B.L2405.C01.01 | $60,212 | |
| Construction-in-progress | Expenditures in 2024 | slc.51B.L2405.C01.02 | 481,593 | |
| Construction-in-progress | 2024 Closing Net Book Value (NBV) | slc.51B.L2405.C01.11 | $541,805 | |
| Construction-in-progress | 2024 Opening Net Book Value | slc.51B.L2405.C99.01 | $60,212 | |
| Total Tangible Capital Assets | 2024 Opening Net Book Value (NBV) | slc.51B.L9920.C01.01 | $16.8M | |
| Total Tangible Capital Assets | 2024 Closing Net Book Value (NBV) | slc.51B.L9920.C01.11 | $16.2M | |
| Total Tangible Capital Assets | 2024 Opening Net Book Value | slc.51B.L9920.C99.01 | $16.8M | |
| Total Tangible Capital Assets and Construction-in-progress | 2024 Opening Net Book Value (NBV) | slc.51B.L9921.C01.01 | $16.8M | |
| Total Tangible Capital Assets and Construction-in-progress | Expenditures in 2024 | slc.51B.L9921.C01.02 | 481,593 | |
| Total Tangible Capital Assets and Construction-in-progress | 2024 Closing Net Book Value (NBV) | slc.51B.L9921.C01.11 | $16.7M | |
| Total Tangible Capital Assets and Construction-in-progress | 2024 Opening Net Book Value | slc.51B.L9921.C99.01 | $16.8M |
CONSOLIDATED STATEMENT OF CHANGE IN NET FINANCIAL ASSETS (NET DEB17 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Reserves and Reserve funds (SLC 60 1012 02 + SLC 60 1012 03) | Not listed | slc.53X.L0406.C01.01 | $681,281 | |
| Capital grants: Provincial(SLC 12 9910 05 - (SLC 10 4019 01 - SLC | Not listed | slc.53X.L0430.C01.01 | $295,150 | |
| Subtotal | Not listed | slc.53X.L0499.C01.01 | $976,431 | |
| Subtotal | Not listed | slc.53X.L0501.C01.01 | $681,281 | |
| Subtotal | Not listed | slc.53X.L0502.C01.01 | $295,150 | |
| Annual Surplus(Deficit) Before Remeas. Gains(Losses) | Not listed | slc.53X.L1010.C01.01 | $889,109 | |
| Acquisition of tangible capital assets | Not listed | slc.53X.L1020.C01.01 | -$494,838 | |
| Amortization of tangible capital assets (SLC 51 9910 08) | Not listed | slc.53X.L1030.C01.01 | $911,225 | |
| Change in construction-in-progress | Not listed | slc.53X.L1032.C01.01 | -$481,593 | |
| Other | Not listed | slc.53X.L1070.C01.01 | $170,940 | |
| Other | Not listed | slc.53X.L1070.C01.0A | Not mapped | Loss on Disposal TCA |
| Subtotal | Not listed | slc.53X.L1099.C01.01 | $105,734 | |
| Decr/(Incr) in Net Financial Assets/Net Debt | Not listed | slc.53X.L1410.C01.01 | $994,843 | |
| Net financial assets (net debt), beginning of year | Not listed | slc.53X.L1420.C01.01 | $2.3M | |
| Restated Net Financial Assets (Net Debt), beginning of year | Not listed | slc.53X.L1423.C01.01 | $2.3M | |
| Net Financial Assets (Net Debt), End of Year | Not listed | slc.53X.L9910.C01.01 | $3.3M | |
| Total Capital Financing | Not listed | slc.53X.L9920.C01.01 | $976,431 |
CONSOLIDATED STATEMENT OF CASH FLOW (SELECT DIRECT OR INDIRECT ME17 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Cash used to acquire tangible capital assets | Actual | slc.54B.L0620.C01.01 | -$976,431 | |
| Cash applied to capital transactions | Actual | slc.54B.L0699.C01.01 | -$976,431 | |
| Portfolio investments | Actual | slc.54B.L0820.C01.01 | -$1.6M | |
| Cash provided by / (applied to) investing transactions | Actual | slc.54B.L0899.C01.01 | -$1.6M | |
| Debt repayment | Actual | slc.54B.L1020.C01.01 | -$114,089 | |
| Cash applied to financing transactions | Actual | slc.54B.L1099.C01.01 | -$114,089 | |
| Increase in cash and cash equivalents | Actual | slc.54B.L1210.C01.01 | -$544,463 | |
| Cash and cash equivalents, beginning of year | Actual | slc.54B.L1220.C01.01 | $7.9M | |
| Cash | Actual | slc.54B.L1401.C01.01 | $5.2M | |
| Short term investments | Actual | slc.54B.L1403.C01.01 | $2.2M | |
| Annual surplus/(deficit) (SLC 10 2099 01) | Actual | slc.54B.L2010.C01.01 | $889,109 | |
| Non-cash items including amortization | Actual | slc.54B.L2020.C01.01 | $1.1M | |
| Change in non-cash assets and liabilities | Actual | slc.54B.L2022.C01.01 | $49,711 | |
| Accretion Expense | Actual | slc.54B.L2023.C01.01 | $94,055 | |
| Cash provided by operating transactions | Actual | slc.54B.L2099.C01.01 | $2.1M | |
| Cash and cash equivalents, end of year | Actual | slc.54B.L9920.C01.01 | $7.4M | |
| Cash and cash equivalents, end of year | Actual | slc.54B.L9940.C01.01 | $7.4M |
CONTINUITY OF RESERVES AND RESERVE FUNDS47 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Balance, beginning of year | Obligatory Res. Funds, Deferred Rev. | slc.60X.L0299.C01.01 | $203,054 | |
| Balance, beginning of year | Discretionary Res. Funds | slc.60X.L0299.C01.02 | $1.5M | |
| Balance, beginning of year | Reserves | slc.60X.L0299.C01.03 | $6.2M | |
| Contributions from Operations | Discretionary Res. Funds | slc.60X.L0312.C01.02 | $301,506 | |
| Contributions from Operations | Reserves | slc.60X.L0312.C01.03 | $1.3M | |
| Investment income | Obligatory Res. Funds, Deferred Rev. | slc.60X.L0841.C01.01 | $24,962 | |
| Investment income | Discretionary Res. Funds | slc.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 | |
| Other | Obligatory Res. Funds, Deferred Rev. | slc.60X.L0895.C01.01 | $100,100 | |
| Other | Not listed | slc.60X.L0895.C01.0A | Not mapped | OCIF |
| Less: Utilization (deferred revenue recognized) | Obligatory Res. Funds, Deferred Rev. | slc.60X.L0910.C01.01 | $186,877 | |
| Less: Utilization (deferred revenue recognized) | Discretionary Res. Funds | slc.60X.L0910.C01.02 | $150 | |
| Less: Utilization (deferred revenue recognized) | Reserves | slc.60X.L0910.C01.03 | $788,175 | |
| For acquisition of tangible capital asset | Obligatory Res. Funds, Deferred Rev. | slc.60X.L1012.C01.01 | $185,939 | |
| For acquisition of tangible capital asset | Reserves | slc.60X.L1012.C01.03 | $681,281 | |
| For current operations | Obligatory Res. Funds, Deferred Rev. | slc.60X.L1015.C01.01 | $938 | |
| For current operations | Discretionary Res. Funds | slc.60X.L1015.C01.02 | $150 | |
| For current operations | Reserves | slc.60X.L1015.C01.03 | $106,894 | |
| Balance, end of year | Obligatory Res. Funds, Deferred Rev. | slc.60X.L2099.C01.01 | $222,056 | |
| Balance, end of year | Discretionary Res. Funds | slc.60X.L2099.C01.02 | $1.8M | |
| Balance, end of year | Reserves | slc.60X.L2099.C01.03 | $6.7M | |
| Working funds | Reserves | slc.60X.L5010.C01.03 | $223,214 | |
| General government | Reserves | slc.60X.L5205.C01.03 | $28,642 | |
| Protection services | Discretionary Res. Funds | slc.60X.L5210.C01.02 | $1.3M | |
| Protection services | Reserves | slc.60X.L5210.C01.03 | $1.1M | |
| Transportation services : Roadways | Discretionary Res. Funds | slc.60X.L5215.C01.02 | $143,099 | |
| Transportation services : Roadways | Reserves | slc.60X.L5215.C01.03 | $1.6M | |
| Transportation services : Street lighting | Reserves | slc.60X.L5222.C01.03 | $5,000 | |
| Environmental services : Solid waste collection | Reserves | slc.60X.L5240.C01.03 | $2.7M | |
| Health services | Discretionary Res. Funds | slc.60X.L5250.C01.02 | $27,549 | |
| Health services | Reserves | slc.60X.L5250.C01.03 | $454,020 | |
| Recreation and cultural services : Parks | Reserves | slc.60X.L5265.C01.03 | $120,237 | |
| Recreation and cultural services : Recreation facilities - Other | Discretionary Res. Funds | slc.60X.L5274.C01.02 | $379,491 | |
| Recreation and cultural services : Libraries | Reserves | slc.60X.L5275.C01.03 | $13,672 | |
| Planning and development | Reserves | slc.60X.L5280.C01.03 | $148,920 | |
| Other | Discretionary Res. Funds | slc.60X.L5290.C01.02 | $24,373 | |
| Other | Reserves | slc.60X.L5290.C01.03 | $255,269 | |
| Other | Not listed | slc.60X.L5290.C01.0A | Not mapped | Green Energy Modernization |
| Canada Community - Building Fund (Federal Gas Tax) | Obligatory Res. Funds, Deferred Rev. | slc.60X.L5691.C01.01 | $200,843 | |
| Other | Obligatory Res. Funds, Deferred Rev. | slc.60X.L5695.C01.01 | $21,213 | |
| Other | Not listed | slc.60X.L5695.C01.0A | Not mapped | OCIF |
| Total | Obligatory Res. Funds, Deferred Rev. | slc.60X.L9930.C01.01 | $222,056 | |
| Total | Discretionary Res. Funds | slc.60X.L9930.C01.02 | $1.8M | |
| Total | Reserves | slc.60X.L9930.C01.03 | $6.7M | |
| TOTAL Revenues & Surplus | Obligatory Res. Funds, Deferred Rev. | slc.60X.L9940.C01.01 | $205,879 | |
| TOTAL Revenues & Surplus | Discretionary Res. Funds | slc.60X.L9940.C01.02 | $381,833 | |
| TOTAL Revenues & Surplus | Reserves | slc.60X.L9940.C01.03 | $1.3M |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION43 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Cash and cash equivalents | Not listed | slc.70X.L0299.C01.01 | $7.4M | |
| Canada | Not listed | slc.70X.L0410.C01.01 | $323,182 | |
| Ontario | Not listed | slc.70X.L0420.C01.01 | $57,084 | |
| Other receivables | Not listed | slc.70X.L0490.C01.01 | $75,474 | |
| Accounts Receivable Subtotal | Not listed | slc.70X.L0499.C01.01 | $455,740 | |
| Current year's levies | Not listed | slc.70X.L0610.C01.01 | $533,780 | |
| Previous year's levies | Not listed | slc.70X.L0620.C01.01 | $202,108 | |
| Prior year's levies | Not listed | slc.70X.L0630.C01.01 | $109,039 | |
| Penalties and interest | Not listed | slc.70X.L0640.C01.01 | $94,969 | |
| Less: Allowance for uncollectables | Not listed | slc.70X.L0690.C01.01 | $2,867 | |
| Taxes Receivable Subtotal | Not listed | slc.70X.L0699.C01.01 | $937,029 | |
| Portfolio Investments | Not listed | slc.70X.L0817.C01.01 | $2.2M | |
| Investments * Subtotal | Not listed | slc.70X.L0829.C01.01 | $2.2M | |
| Canada | Not listed | slc.70X.L2210.C01.01 | -$3,743 | |
| Ontario | Not listed | slc.70X.L2220.C01.01 | $68,525 | |
| Other municipalities | Not listed | slc.70X.L2240.C01.01 | $67,536 | |
| Trade accounts payable | Not listed | slc.70X.L2270.C01.01 | $160,717 | |
| Other | Not listed | slc.70X.L2290.C01.01 | $25,242 | |
| Accounts Payable Subtotal | Not listed | slc.70X.L2299.C01.01 | $318,277 | |
| Obligatory reserve funds (SLC 60 2099 01) | Not listed | slc.70X.L2410.C01.01 | $222,056 | |
| Other | Not listed | slc.70X.L2490.C01.01 | $314,465 | |
| Deferred Revenue Subtotal | Not listed | slc.70X.L2499.C01.01 | $536,521 | |
| Debt issued | Not listed | slc.70X.L2610.C01.01 | $1.7M | |
| Long term liabilities | Not listed | slc.70X.L2699.C01.01 | $1.7M | |
| Accumulated sick leave | Not listed | slc.70X.L2810.C01.01 | $59,249 | |
| Accrued vacation pay | Not listed | slc.70X.L2820.C01.01 | $111,211 | |
| Subtotal Post Employment Benefits | Not listed | slc.70X.L2899.C01.01 | $170,460 | |
| Asset Retirement Obligation Liabilities | Not listed | slc.70X.L2920.C01.01 | $4.9M | |
| Tangible capital assets (SLC 51 9921 11) | Not listed | slc.70X.L6210.C01.01 | $16.7M | |
| Total Non-Financial Assets | Not listed | slc.70X.L6299.C01.01 | $16.7M | |
| Equity in tangible capital assets | Not listed | slc.70X.L6410.C01.01 | $15.0M | |
| Reserves and reserve funds (SLC 60 2099 02 + SLC 60 2099 03) | Not listed | slc.70X.L6420.C01.01 | $8.5M | |
| General surplus/(deficit) | Not listed | slc.70X.L6430.C01.01 | $1.6M | |
| Unfunded employee benefits | Not listed | slc.70X.L6601.C01.01 | -$170,460 | |
| Unfunded Asset Retirement Obligation Cost | Not listed | slc.70X.L6604.C01.01 | -$4.9M | |
| Total Other | Not listed | slc.70X.L6699.C01.01 | -$5.1M | |
| Total Financial Assets | Not listed | slc.70X.L9930.C01.01 | $11.0M | |
| Total Liabilities | Not listed | slc.70X.L9940.C01.01 | $7.7M | |
| Net Financial Assets / Net Debt (Total Financial Assets LESS Tota | Not listed | slc.70X.L9945.C01.01 | $3.3M | |
| Total Accumulated Surplus/(Deficit) | Not listed | slc.70X.L9970.C01.01 | $20.1M | |
| Total Analysis Accumulated Surplus/(Deficit) | Not listed | slc.70X.L9971.C01.01 | $20.1M | |
| Accumulated Surplus (Deficit) Before Remeas. Gains (Losses) | Not listed | slc.70X.L9980.C01.01 | $20.1M | |
| Total Accumulated Surplus (Deficit) | Not listed | slc.70X.L9982.C01.01 | $20.1M |
CONTINUITY OF TAXES RECEIVABLE10 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Taxes receivable, beginning of year | Not listed | slc.72A.L0210.C01.09 | $757,152 | |
| PLUS: Amounts added to tax bills for collection purposes only | Not listed | slc.72A.L0215.C01.09 | $173,015 | |
| PLUS: Tax amounts levied in the year (SLC 26 9199 03) | Not listed | slc.72A.L0220.C01.09 | $7.8M | |
| LESS: Total cash collections (SLC 72 0699 09) | Not listed | slc.72A.L0240.C01.09 | $7.8M | |
| LESS: Tax adjustments before allowances (SLC 72 2899 09) | Not listed | slc.72A.L0250.C01.09 | $20,499 | |
| Taxes Receivable | Not listed | slc.72A.L0290.C01.09 | $937,029 | |
| Current year's tax | Not listed | slc.72A.L0610.C01.09 | $7.2M | |
| Previous year's tax | Not listed | slc.72A.L0620.C01.09 | $407,262 | |
| Penalties and interest | Not listed | slc.72A.L0630.C01.09 | $108,731 | |
| Total Cash Collections | Not listed | slc.72A.L0699.C01.09 | $7.8M |
CONTINUITY OF TAXES RECEIVABLE18 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Cancellation, red., refund of taxes, overcharges (Mun. Act 357/358) | English - Public | slc.72B.L1020.C01.01 | $1,005 | |
| Cancellation, red., refund of taxes, overcharges (Mun. Act 357/358) | TOTAL Education | slc.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-Tier | slc.72B.L1020.C01.08 | $3,558 | |
| Cancellation, red., refund of taxes, overcharges (Mun. Act 357/358) | TOTAL Tax Adjustment | slc.72B.L1020.C01.09 | $9,126 | |
| RfR (Assessment Act 39.1) | English - Public | slc.72B.L1050.C01.01 | $184 | |
| RfR (Assessment Act 39.1) | TOTAL Education | slc.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-Tier | slc.72B.L1050.C01.08 | $663 | |
| RfR (Assessment Act 39.1) | TOTAL Tax Adjustment | slc.72B.L1050.C01.09 | $1,725 | |
| Post Roll Amended Notice (PRAN) (Assessment Act S32) | English - Public | slc.72B.L1070.C01.01 | $703 | |
| Post Roll Amended Notice (PRAN) (Assessment Act S32) | TOTAL Education | slc.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-Tier | slc.72B.L1070.C01.08 | $2,540 | |
| Post Roll Amended Notice (PRAN) (Assessment Act S32) | TOTAL Tax Adjustment | slc.72B.L1070.C01.09 | $6,609 | |
| Special Amended Notice (SAN) (Assessment Act) | English - Public | slc.72B.L1080.C01.01 | $246 | |
| Special Amended Notice (SAN) (Assessment Act) | French - Public | slc.72B.L1080.C01.02 | $8 | |
| Special Amended Notice (SAN) (Assessment Act) | English - Separate | slc.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.