Official FIR rows
Brethour 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
$441,253
Expenses
$613,135
Surplus / deficit
-$171,882
Accumulated surplus
$1.2M
FINANCIAL INFORMATION RETURN18 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Name | Not listed | slc.02X.L0020.C01.02 | Not mapped | Steven Acland, CPA, CA |
| Telephone | Not listed | slc.02X.L0022.C01.02 | Not mapped | 705-647-8174 |
| Email (Required) | Not listed | slc.02X.L0028.C01.02 | Not mapped | sacland@kebnl.ca |
| Households | Not listed | slc.02X.L0040.C01.01 | $48 | |
| Households | Not listed | slc.02X.L0040.C01.02 | Not mapped | Stats Can |
| Population | Not listed | slc.02X.L0041.C01.01 | $105 | |
| Population | Not listed | slc.02X.L0041.C01.02 | Not mapped | Stats Can |
| Youth Population | Not listed | slc.02X.L0042.C01.01 | $20 | |
| 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 | Other Method (Please describe below) |
| If Other Method is selected in line 0077, please describe method | Not listed | slc.02X.L0078.C01.02 | Not mapped | not allocated |
| Municipal Treasurer | Not listed | slc.02X.L0090.C01.02 | Not mapped | Steve McIntyre |
| Municipal Auditor | Not listed | slc.02X.L0091.C01.02 | Not mapped | Steven Acland, CPA, CA |
| Municipal Audit Firm | Not listed | slc.02X.L0092.C01.02 | Not mapped | Kemp Elliott & Blair LLP, Chartered Professional Accountants |
| Municipal Treasurer Email (Required) | Not listed | slc.02X.L0093.C01.02 | Not mapped | brethour@parolink.net |
| Date | Not listed | slc.02X.L0094.C01.02 | Not mapped | 2025-09-29 |
| Municipal Auditor's Email (Required) | Not listed | slc.02X.L0095.C01.02 | Not mapped | sacland@kebnl.ca |
CONSOLIDATED STATEMENT OF OPERATIONS: REVENUE21 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 | $166,904 | |
| Ontario Municipal Partnership Fund (OMPF) | Own Purposes Revenue | slc.10X.L0620.C01.01 | $162,900 | |
| Subtotal | Own Purposes Revenue | slc.10X.L0699.C01.01 | $162,900 | |
| Ontario conditional grants (SLC 12 9910 01) | Own Purposes Revenue | slc.10X.L0810.C01.01 | $93,164 | |
| Conditional Grants Subtotal | Own Purposes Revenue | slc.10X.L0899.C01.01 | $93,164 | |
| Revenue from other municipalities (SLC 12 9910 03) | Own Purposes Revenue | slc.10X.L1099.C01.01 | $374 | |
| Total user fees and service charges (SLC 12 9910 04) | Own Purposes Revenue | slc.10X.L1299.C01.01 | $6,169 | |
| Penalties and interest on taxes | Own Purposes Revenue | slc.10X.L1620.C01.01 | $218 | |
| Fines and Penalties Subtotal | Own Purposes Revenue | slc.10X.L1699.C01.01 | $218 | |
| Investment income | Own Purposes Revenue | slc.10X.L1805.C01.01 | $11,492 | |
| Other | Own Purposes Revenue | slc.10X.L1890.C01.01 | $32 | |
| Other | Not listed | slc.10X.L1890.C01.0A | Not mapped | Other |
| Other revenue Subtotal | Own Purposes Revenue | slc.10X.L1899.C01.01 | $11,524 | |
| PLUS: Total revenues (SLC 10 9910 01) | Own Purposes Revenue | slc.10X.L2010.C01.01 | $441,253 | |
| LESS: Total expenses (SLC 40 9910 11) | Own Purposes Revenue | slc.10X.L2020.C01.01 | $613,135 | |
| Accum. Surplus (Deficit), Before Remeas. Gains (Losses) - Begin Yr | Own Purposes Revenue | slc.10X.L2060.C01.01 | $1.4M | |
| Restated Accumulated Surplus (Deficit) - Begin Yr | Own Purposes Revenue | slc.10X.L2062.C01.01 | $1.4M | |
| Annual Surplus / (Deficit), Before Remeasurement Gains (Losses) | Own Purposes Revenue | slc.10X.L2099.C01.01 | -$171,882 | |
| Total Revenues | Own Purposes Revenue | slc.10X.L9910.C01.01 | $441,253 | |
| Property Taxation Subtotal | Own Purposes Revenue | slc.10X.L9940.C01.01 | $166,904 | |
| Accum. Surplus (Deficit) Before Remeas. Gains (Losses)-End Yr | Own Purposes Revenue | slc.10X.L9950.C01.01 | $1.2M |
GRANTS, USER FEES AND SERVICE CHARGES20 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| General government | Ontario Conditional Grants | slc.12X.L0299.C01.01 | $2,984 | |
| General government | User Fees and Service Charges | slc.12X.L0299.C01.04 | $100 | |
| Protective inspection and control | Ontario Conditional Grants | slc.12X.L0440.C01.01 | $6,122 | |
| Building permit and inspection services | User Fees and Service Charges | slc.12X.L0445.C01.04 | $180 | |
| Provincial Offences Act (POA) | Other Municipalities | slc.12X.L0460.C01.03 | $374 | |
| Protection Services | Ontario Conditional Grants | slc.12X.L0499.C01.01 | $6,122 | |
| Protection Services | Other Municipalities | slc.12X.L0499.C01.03 | $374 | |
| Protection Services | User Fees and Service Charges | slc.12X.L0499.C01.04 | $180 | |
| Roads - unpaved | Ontario Conditional Grants | slc.12X.L0612.C01.01 | $65,469 | |
| Roads - unpaved | User Fees and Service Charges | slc.12X.L0612.C01.04 | $2,158 | |
| Transportation Services | Ontario Conditional Grants | slc.12X.L0699.C01.01 | $65,469 | |
| Transportation Services | User Fees and Service Charges | slc.12X.L0699.C01.04 | $2,158 | |
| Planning and zoning | Ontario Conditional Grants | slc.12X.L1810.C01.01 | $18,589 | |
| Planning and zoning | User Fees and Service Charges | slc.12X.L1810.C01.04 | $1,200 | |
| Tile drainage/shoreline assistance | User Fees and Service Charges | slc.12X.L1850.C01.04 | $2,531 | |
| Planning and Development | Ontario Conditional Grants | slc.12X.L1899.C01.01 | $18,589 | |
| Planning and Development | User Fees and Service Charges | slc.12X.L1899.C01.04 | $3,731 | |
| Total | Ontario Conditional Grants | slc.12X.L9910.C01.01 | $93,164 | |
| Total | Other Municipalities | slc.12X.L9910.C01.03 | $374 | |
| Total | User Fees and Service Charges | slc.12X.L9910.C01.04 | $6,169 |
TAXATION INFORMATION48 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| N New Multi-Residential | Not listed | slc.20X.L0202.C01.02 | Not mapped | N |
| 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 | $1 | |
| R Residential | First Due Date | slc.20X.L1210.C06.03 | Not mapped | 20240326 |
| R Residential | Installments | slc.20X.L1210.C06.05 | $2 | |
| R Residential | First Due Date | slc.20X.L1210.C06.06 | Not mapped | 20240625 |
| R Residential | Last Due Date | slc.20X.L1210.C06.07 | Not mapped | 20240925 |
| F Farmland | Installments | slc.20X.L1230.C06.02 | $1 | |
| F Farmland | First Due Date | slc.20X.L1230.C06.03 | Not mapped | 20240326 |
| F Farmland | Installments | slc.20X.L1230.C06.05 | $2 | |
| F Farmland | First Due Date | slc.20X.L1230.C06.06 | Not mapped | 20240625 |
| F Farmland | Last Due Date | slc.20X.L1230.C06.07 | Not mapped | 20240925 |
| C Commercial | Installments | slc.20X.L1250.C06.02 | $1 | |
| C Commercial | First Due Date | slc.20X.L1250.C06.03 | Not mapped | 20240326 |
| C Commercial | Installments | slc.20X.L1250.C06.05 | $2 | |
| C Commercial | First Due Date | slc.20X.L1250.C06.06 | Not mapped | 20240625 |
| C Commercial | Last Due Date | slc.20X.L1250.C06.07 | Not mapped | 20240925 |
| I Industrial | Installments | slc.20X.L1260.C06.02 | $1 | |
| I Industrial | First Due Date | slc.20X.L1260.C06.03 | Not mapped | 20240326 |
| I Industrial | Installments | slc.20X.L1260.C06.05 | $2 | |
| I Industrial | First Due Date | slc.20X.L1260.C06.06 | Not mapped | 20240625 |
| I Industrial | Last Due Date | slc.20X.L1260.C06.07 | Not mapped | 20240925 |
| P Pipeline | Installments | slc.20X.L1270.C06.02 | $1 | |
| P Pipeline | First Due Date | slc.20X.L1270.C06.03 | Not mapped | 20240326 |
| P Pipeline | Installments | slc.20X.L1270.C06.05 | $2 | |
| P Pipeline | First Due Date | slc.20X.L1270.C06.06 | Not mapped | 20240625 |
| P Pipeline | Last Due Date | slc.20X.L1270.C06.07 | Not mapped | 20240925 |
MUNICIPAL AND SCHOOL BOARD TAXATION9 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Total of all supplementary taxes (Supps, Omits, Section 359) | LT / ST | slc.22D.L9799.C01.12 | $2,475 | |
| Total of all supplementary taxes (Supps, Omits, Section 359) | Education Taxes | slc.22D.L9799.C01.14 | $422 | |
| Total of all supplementary taxes (Supps, Omits, Section 359) | TOTAL | slc.22D.L9799.C01.15 | $2,897 | |
| Total Levied by Tax Rate | LT / ST | slc.22D.L9910.C01.12 | $167,798 | |
| Total Levied by Tax Rate | Education Taxes | slc.22D.L9910.C01.14 | $28,334 | |
| Total Levied by Tax Rate | TOTAL | slc.22D.L9910.C01.15 | $196,132 | |
| Total Levies | LT / ST | slc.22D.L9990.C01.12 | $167,798 | |
| Total Levies | Education Taxes | slc.22D.L9990.C01.14 | $28,334 | |
| Total Levies | TOTAL | slc.22D.L9990.C01.15 | $196,132 |
PAYMENTS-IN-LIEU OF TAXATION6 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Total PILS Levied by Tax Rate | LT / ST | slc.24D.L9910.C01.12 | $385 | |
| Total PILS Levied by Tax Rate | Education PILS | slc.24D.L9910.C01.14 | $105 | |
| Total PILS Levied by Tax Rate | TOTAL | slc.24D.L9910.C01.15 | $490 | |
| Total PILS Levied | LT / ST | slc.24D.L9990.C01.12 | $385 | |
| Total PILS Levied | Education PILS | slc.24D.L9990.C01.14 | $105 | |
| Total PILS Levied | TOTAL | slc.24D.L9990.C01.15 | $490 |
TAXATION AND PAYMENTS-IN-LIEU SUMMARY122 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Residential | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0010.C01.02 | $8.1M | |
| Residential | Total Taxes | slc.26A.L0010.C01.03 | $84,923 | |
| Residential | Municipal Taxes LT / ST | slc.26A.L0010.C01.04 | $72,537 | |
| Residential | Education Taxes | slc.26A.L0010.C01.06 | $12,386 | |
| Residential | ENG - Public | slc.26A.L0010.C01.07 | $10,635 | |
| Residential | ENG - Separate | slc.26A.L0010.C01.09 | $812 | |
| Residential | FRE - Separate | slc.26A.L0010.C01.10 | $939 | |
| Residential | Taxable Asmt. (CVA) | slc.26A.L0010.C01.16 | $8.1M | |
| Residential | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0010.C01.17 | $8.1M | |
| Residential | Phase-In Taxable Asmt. (CVA) | slc.26A.L0010.C01.18 | $8.1M | |
| Farmland | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0110.C01.02 | $6.8M | |
| Farmland | Total Taxes | slc.26A.L0110.C01.03 | $71,389 | |
| Farmland | Municipal Taxes LT / ST | slc.26A.L0110.C01.04 | $60,977 | |
| Farmland | Education Taxes | slc.26A.L0110.C01.06 | $10,412 | |
| Farmland | ENG - Public | slc.26A.L0110.C01.07 | $10,070 | |
| Farmland | ENG - Separate | slc.26A.L0110.C01.09 | $257 | |
| Farmland | FRE - Separate | slc.26A.L0110.C01.10 | $85 | |
| Farmland | Taxable Asmt. (CVA) | slc.26A.L0110.C01.16 | $27.2M | |
| Farmland | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0110.C01.17 | $6.8M | |
| Farmland | Phase-In Taxable Asmt. (CVA) | slc.26A.L0110.C01.18 | $27.2M | |
| Industrial | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0510.C01.02 | $51,678 | |
| Industrial | Total Taxes | slc.26A.L0510.C01.03 | $693 | |
| Industrial | Municipal Taxes LT / ST | slc.26A.L0510.C01.04 | $463 | |
| Industrial | Education Taxes | slc.26A.L0510.C01.06 | $230 | |
| Industrial | ENG - Public | slc.26A.L0510.C01.07 | $100 | |
| Industrial | FRE - Public | slc.26A.L0510.C01.08 | $13 | |
| Industrial | ENG - Separate | slc.26A.L0510.C01.09 | $34 | |
| Industrial | FRE - Separate | slc.26A.L0510.C01.10 | $83 | |
| Industrial | Taxable Asmt. (CVA) | slc.26A.L0510.C01.16 | $26,100 | |
| Industrial | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0510.C01.17 | $51,678 | |
| Industrial | Phase-In Taxable Asmt. (CVA) | slc.26A.L0510.C01.18 | $26,100 | |
| Pipelines | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0710.C01.02 | $3.5M | |
| Pipelines | Total Taxes | slc.26A.L0710.C01.03 | $36,230 | |
| Pipelines | Municipal Taxes LT / ST | slc.26A.L0710.C01.04 | $31,346 | |
| Pipelines | Education Taxes | slc.26A.L0710.C01.06 | $4,884 | |
| Pipelines | ENG - Public | slc.26A.L0710.C01.07 | $2,116 | |
| Pipelines | FRE - Public | slc.26A.L0710.C01.08 | $284 | |
| Pipelines | ENG - Separate | slc.26A.L0710.C01.09 | $715 | |
| Pipelines | FRE - Separate | slc.26A.L0710.C01.10 | $1,768 | |
| Pipelines | Taxable Asmt. (CVA) | slc.26A.L0710.C01.16 | $555,000 | |
| Pipelines | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L0710.C01.17 | $3.5M | |
| Pipelines | Phase-In Taxable Asmt. (CVA) | slc.26A.L0710.C01.18 | $555,000 | |
| Commercial | PIL Asmt. (Wtd & Disc CVA) | slc.26A.L1210.C02.02 | $37,620 | |
| Commercial | TOTAL PILS Levied | slc.26A.L1210.C02.03 | $420 | |
| Commercial | LT / ST | slc.26A.L1210.C02.04 | $337 | |
| Commercial | Education PILS | slc.26A.L1210.C02.06 | $83 | |
| Commercial | PIL Asmt. (CVA) | slc.26A.L1210.C02.16 | $19,000 | |
| Commercial | Phase-In PIL Asmt. (Wtd & Disc CVA) | slc.26A.L1210.C02.17 | $37,620 | |
| Commercial | Phase-In PIL Asmt. (CVA) | slc.26A.L1210.C02.18 | $19,000 | |
| Landfilll | PIL Asmt. (Wtd & Disc CVA) | slc.26A.L1705.C02.02 | $5,323 | |
| Landfilll | TOTAL PILS Levied | slc.26A.L1705.C02.03 | $70 | |
| Landfilll | LT / ST | slc.26A.L1705.C02.04 | $48 | |
| Landfilll | Education PILS | slc.26A.L1705.C02.06 | $22 | |
| Landfilll | PIL Asmt. (CVA) | slc.26A.L1705.C02.16 | $5,000 | |
| Landfilll | Phase-In PIL Asmt. (Wtd & Disc CVA) | slc.26A.L1705.C02.17 | $5,323 | |
| Landfilll | Phase-In PIL Asmt. (CVA) | slc.26A.L1705.C02.18 | $5,000 | |
| 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 | 43.335% |
| Legislated percentage of education taxes distributed to each scho | FRE - Public | slc.26A.L9010.C01.08 | Not mapped | 5.823% |
| Legislated percentage of education taxes distributed to each scho | ENG - Separate | slc.26A.L9010.C01.09 | Not mapped | 14.649% |
| Legislated percentage of education taxes distributed to each scho | FRE - Separate | slc.26A.L9010.C01.10 | Not mapped | 36.193% |
| 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 | $14.9M | |
| Residential Subtotal | Total Taxes | slc.26A.L9110.C01.03 | $156,312 | |
| Residential Subtotal | Municipal Taxes LT / ST | slc.26A.L9110.C01.04 | $133,514 | |
| Residential Subtotal | Education Taxes | slc.26A.L9110.C01.06 | $22,798 | |
| Residential Subtotal | ENG - Public | slc.26A.L9110.C01.07 | $20,705 | |
| Residential Subtotal | ENG - Separate | slc.26A.L9110.C01.09 | $1,069 | |
| Residential Subtotal | FRE - Separate | slc.26A.L9110.C01.10 | $1,024 | |
| Residential Subtotal | Taxable Asmt. (CVA) | slc.26A.L9110.C01.16 | $35.3M | |
| Residential Subtotal | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L9110.C01.17 | $14.9M | |
| Residential Subtotal | Phase-In Taxable Asmt. (CVA) | slc.26A.L9110.C01.18 | $35.3M | |
| Industrial Subtotal | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L9130.C01.02 | $51,678 | |
| Industrial Subtotal | Total Taxes | slc.26A.L9130.C01.03 | $693 | |
| Industrial Subtotal | Municipal Taxes LT / ST | slc.26A.L9130.C01.04 | $463 | |
| Industrial Subtotal | Education Taxes | slc.26A.L9130.C01.06 | $230 | |
| Industrial Subtotal | ENG - Public | slc.26A.L9130.C01.07 | $100 | |
| Industrial Subtotal | FRE - Public | slc.26A.L9130.C01.08 | $13 | |
| Industrial Subtotal | ENG - Separate | slc.26A.L9130.C01.09 | $34 | |
| Industrial Subtotal | FRE - Separate | slc.26A.L9130.C01.10 | $83 | |
| Industrial Subtotal | Taxable Asmt. (CVA) | slc.26A.L9130.C01.16 | $26,100 | |
| Industrial Subtotal | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L9130.C01.17 | $51,678 | |
| Industrial Subtotal | Phase-In Taxable Asmt. (CVA) | slc.26A.L9130.C01.18 | $26,100 | |
| Supplementary Taxes | Total Taxes | slc.26A.L9170.C01.03 | $2,897 | |
| Supplementary Taxes | Municipal Taxes LT / ST | slc.26A.L9170.C01.04 | $2,475 | |
| Supplementary Taxes | Education Taxes | slc.26A.L9170.C01.06 | $422 | |
| Supplementary Taxes | ENG - Public | slc.26A.L9170.C01.07 | $422 | |
| Total Levied by Rate | Total Taxes | slc.26A.L9180.C01.03 | $196,132 | |
| Total Levied by Rate | Municipal Taxes LT / ST | slc.26A.L9180.C01.04 | $167,798 | |
| Total Levied by Rate | Education Taxes | slc.26A.L9180.C01.06 | $28,334 | |
| Total Levied by Rate | ENG - Public | slc.26A.L9180.C01.07 | $23,343 | |
| Total Levied by Rate | FRE - Public | slc.26A.L9180.C01.08 | $298 | |
| Total Levied by Rate | ENG - Separate | slc.26A.L9180.C01.09 | $1,818 | |
| Total Levied by Rate | FRE - Separate | slc.26A.L9180.C01.10 | $2,875 | |
| TOTAL before Adj. | Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L9199.C01.02 | $18.5M | |
| TOTAL before Adj. | Total Taxes | slc.26A.L9199.C01.03 | $196,132 | |
| TOTAL before Adj. | Municipal Taxes LT / ST | slc.26A.L9199.C01.04 | $167,798 | |
| TOTAL before Adj. | Education Taxes | slc.26A.L9199.C01.06 | $28,334 | |
| TOTAL before Adj. | ENG - Public | slc.26A.L9199.C01.07 | $23,343 | |
| TOTAL before Adj. | FRE - Public | slc.26A.L9199.C01.08 | $298 | |
| TOTAL before Adj. | ENG - Separate | slc.26A.L9199.C01.09 | $1,818 | |
| TOTAL before Adj. | FRE - Separate | slc.26A.L9199.C01.10 | $2,875 | |
| TOTAL before Adj. | Taxable Asmt. (CVA) | slc.26A.L9199.C01.16 | $35.9M | |
| TOTAL before Adj. | Phase-In Taxable Asmt. (Wtd & Disc CVA) | slc.26A.L9199.C01.17 | $18.5M | |
| TOTAL before Adj. | Phase-In Taxable Asmt. (CVA) | slc.26A.L9199.C01.18 | $35.9M | |
| Commercial Subtotal | PIL Asmt. (Wtd & Disc CVA) | slc.26A.L9220.C02.02 | $37,620 | |
| Commercial Subtotal | TOTAL PILS Levied | slc.26A.L9220.C02.03 | $420 | |
| Commercial Subtotal | LT / ST | slc.26A.L9220.C02.04 | $337 | |
| Commercial Subtotal | Education PILS | slc.26A.L9220.C02.06 | $83 | |
| Commercial Subtotal | PIL Asmt. (CVA) | slc.26A.L9220.C02.16 | $19,000 | |
| Commercial Subtotal | Phase-In PIL Asmt. (Wtd & Disc CVA) | slc.26A.L9220.C02.17 | $37,620 | |
| Commercial Subtotal | Phase-In PIL Asmt. (CVA) | slc.26A.L9220.C02.18 | $19,000 | |
| Total Levied by Rate | TOTAL PILS Levied | slc.26A.L9280.C02.03 | $490 | |
| Total Levied by Rate | LT / ST | slc.26A.L9280.C02.04 | $385 | |
| Total Levied by Rate | Education PILS | slc.26A.L9280.C02.06 | $105 | |
| TOTAL before Adj. | PIL Asmt. (Wtd & Disc CVA) | slc.26A.L9299.C02.02 | $42,943 | |
| TOTAL before Adj. | TOTAL PILS Levied | slc.26A.L9299.C02.03 | $490 | |
| TOTAL before Adj. | LT / ST | slc.26A.L9299.C02.04 | $385 | |
| TOTAL before Adj. | Education PILS | slc.26A.L9299.C02.06 | $105 | |
| TOTAL before Adj. | PIL Asmt. (CVA) | slc.26A.L9299.C02.16 | $24,000 | |
| TOTAL before Adj. | Phase-In PIL Asmt. (Wtd & Disc CVA) | slc.26A.L9299.C02.17 | $42,943 | |
| TOTAL before Adj. | Phase-In PIL Asmt. (CVA) | slc.26A.L9299.C02.18 | $24,000 |
TAXATION AND PAYMENTS-IN-LIEU SUMMARY8 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Municipal enterprises | TOTAL PILS Levied | slc.26B.L5610.C01.02 | $490 | |
| Municipal enterprises | LT / ST | slc.26B.L5610.C01.03 | $385 | |
| Municipal enterprises | Education | slc.26B.L5610.C01.05 | $105 | |
| Municipal enterprises | Adjustment to PILS Levied | slc.26B.L5610.C01.06 | -$490 | |
| Source of PILS Total | TOTAL PILS Levied | slc.26B.L9599.C01.02 | $490 | |
| Source of PILS Total | LT / ST | slc.26B.L9599.C01.03 | $385 | |
| Source of PILS Total | Education | slc.26B.L9599.C01.05 | $105 | |
| Source of PILS Total | Adjustment to PILS Levied | slc.26B.L9599.C01.06 | -$490 |
CONSOLIDATED STATEMENT OF OPERATIONS: EXPENSES123 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Governance | Salaries, Wages and Employee Benefits | slc.40X.L0240.C01.01 | $8,950 | |
| Governance | Materials | slc.40X.L0240.C01.03 | $4,875 | |
| Governance | Total Expenses Before Adjustments | slc.40X.L0240.C01.07 | $13,825 | |
| Governance | Total Expenses After Adjustments | slc.40X.L0240.C01.11 | $13,825 | |
| Corporate Management | Salaries, Wages and Employee Benefits | slc.40X.L0250.C01.01 | $60,258 | |
| Corporate Management | Materials | slc.40X.L0250.C01.03 | $29,251 | |
| Corporate Management | Contracted Services | slc.40X.L0250.C01.04 | $32,087 | |
| Corporate Management | Rents and Financial Expenses & Accretion Expenses | slc.40X.L0250.C01.05 | $1,836 | |
| Corporate Management | Total Expenses Before Adjustments | slc.40X.L0250.C01.07 | $127,102 | |
| Corporate Management | Total Expenses After Adjustments | slc.40X.L0250.C01.11 | $127,102 | |
| Corporate Management | Amortization | slc.40X.L0250.C01.16 | $3,670 | |
| General government | Salaries, Wages and Employee Benefits | slc.40X.L0299.C01.01 | $69,208 | |
| General government | Materials | slc.40X.L0299.C01.03 | $34,126 | |
| General government | Contracted Services | slc.40X.L0299.C01.04 | $32,087 | |
| General government | Rents and Financial Expenses & Accretion Expenses | slc.40X.L0299.C01.05 | $1,836 | |
| General government | Total Expenses Before Adjustments | slc.40X.L0299.C01.07 | $140,927 | |
| General government | Total Expenses After Adjustments | slc.40X.L0299.C01.11 | $140,927 | |
| General government | Amortization | slc.40X.L0299.C01.16 | $3,670 | |
| Fire | Contracted Services | slc.40X.L0410.C01.04 | $13,565 | |
| Fire | Total Expenses Before Adjustments | slc.40X.L0410.C01.07 | $13,565 | |
| Fire | Total Expenses After Adjustments | slc.40X.L0410.C01.11 | $13,565 | |
| Police | Contracted Services | slc.40X.L0420.C01.04 | $16,843 | |
| Police | Total Expenses Before Adjustments | slc.40X.L0420.C01.07 | $16,843 | |
| Police | Total Expenses After Adjustments | slc.40X.L0420.C01.11 | $16,843 | |
| Protective inspection and control | Contracted Services | slc.40X.L0440.C01.04 | $9,272 | |
| Protective inspection and control | Total Expenses Before Adjustments | slc.40X.L0440.C01.07 | $9,272 | |
| Protective inspection and control | Total Expenses After Adjustments | slc.40X.L0440.C01.11 | $9,272 | |
| Building permit and inspection services | Contracted Services | slc.40X.L0445.C01.04 | $6,429 | |
| Building permit and inspection services | Total Expenses Before Adjustments | slc.40X.L0445.C01.07 | $6,429 | |
| Building permit and inspection services | Total Expenses After Adjustments | slc.40X.L0445.C01.11 | $6,429 | |
| Protection services | Contracted Services | slc.40X.L0499.C01.04 | $46,109 | |
| Protection services | Total Expenses Before Adjustments | slc.40X.L0499.C01.07 | $46,109 | |
| Protection services | Total Expenses After Adjustments | slc.40X.L0499.C01.11 | $46,109 | |
| Roads - unpaved | Salaries, Wages and Employee Benefits | slc.40X.L0612.C01.01 | $86,028 | |
| Roads - unpaved | Materials | slc.40X.L0612.C01.03 | $140,178 | |
| Roads - unpaved | Total Expenses Before Adjustments | slc.40X.L0612.C01.07 | $229,698 | |
| Roads - unpaved | Total Expenses After Adjustments | slc.40X.L0612.C01.11 | $229,698 | |
| Roads - unpaved | Amortization | slc.40X.L0612.C01.16 | $3,492 | |
| Roads - bridges and culverts | Contracted Services | slc.40X.L0613.C01.04 | $21,612 | |
| Roads - bridges and culverts | Total Expenses Before Adjustments | slc.40X.L0613.C01.07 | $65,112 | |
| Roads - bridges and culverts | Total Expenses After Adjustments | slc.40X.L0613.C01.11 | $65,112 | |
| Roads - bridges and culverts | Amortization | slc.40X.L0613.C01.16 | $43,500 | |
| Roadways - traffic operations & roadside | Materials | slc.40X.L0614.C01.03 | $21,599 | |
| Roadways - traffic operations & roadside | Rents and Financial Expenses & Accretion Expenses | slc.40X.L0614.C01.05 | $344 | |
| Roadways - traffic operations & roadside | Total Expenses Before Adjustments | slc.40X.L0614.C01.07 | $25,164 | |
| Roadways - traffic operations & roadside | Total Expenses After Adjustments | slc.40X.L0614.C01.11 | $25,164 | |
| Roadways - traffic operations & roadside | Amortization | slc.40X.L0614.C01.16 | $3,221 | |
| Winter control - except sidewalks,parking lots | Interest on Long Term Debt | slc.40X.L0621.C01.02 | $1,949 | |
| Winter control - except sidewalks,parking lots | Total Expenses Before Adjustments | slc.40X.L0621.C01.07 | $11,497 | |
| Winter control - except sidewalks,parking lots | Total Expenses After Adjustments | slc.40X.L0621.C01.11 | $11,497 | |
| Winter control - except sidewalks,parking lots | Amortization | slc.40X.L0621.C01.16 | $9,548 | |
| Transportation services | Salaries, Wages and Employee Benefits | slc.40X.L0699.C01.01 | $86,028 | |
| Transportation services | Interest on Long Term Debt | slc.40X.L0699.C01.02 | $1,949 | |
| Transportation services | Materials | slc.40X.L0699.C01.03 | $161,777 | |
| Transportation services | Contracted Services | slc.40X.L0699.C01.04 | $21,612 | |
| Transportation services | Rents and Financial Expenses & Accretion Expenses | slc.40X.L0699.C01.05 | $344 | |
| Transportation services | Total Expenses Before Adjustments | slc.40X.L0699.C01.07 | $331,471 | |
| Transportation services | Total Expenses After Adjustments | slc.40X.L0699.C01.11 | $331,471 | |
| Transportation services | Amortization | slc.40X.L0699.C01.16 | $59,761 | |
| Solid waste disposal | Materials | slc.40X.L0850.C01.03 | $2,467 | |
| Solid waste disposal | Contracted Services | slc.40X.L0850.C01.04 | $3,617 | |
| Solid waste disposal | Rents and Financial Expenses & Accretion Expenses | slc.40X.L0850.C01.05 | $42,533 | |
| Solid waste disposal | Total Expenses Before Adjustments | slc.40X.L0850.C01.07 | $49,378 | |
| Solid waste disposal | Total Expenses After Adjustments | slc.40X.L0850.C01.11 | $49,378 | |
| Solid waste disposal | Amortization | slc.40X.L0850.C01.16 | $761 | |
| Environmental services | Materials | slc.40X.L0899.C01.03 | $2,467 | |
| Environmental services | Contracted Services | slc.40X.L0899.C01.04 | $3,617 | |
| Environmental services | Rents and Financial Expenses & Accretion Expenses | slc.40X.L0899.C01.05 | $42,533 | |
| Environmental services | Total Expenses Before Adjustments | slc.40X.L0899.C01.07 | $49,378 | |
| Environmental services | Total Expenses After Adjustments | slc.40X.L0899.C01.11 | $49,378 | |
| Environmental services | Amortization | slc.40X.L0899.C01.16 | $761 | |
| Public health services | External Transfers | slc.40X.L1010.C01.06 | $5,704 | |
| Public health services | Total Expenses Before Adjustments | slc.40X.L1010.C01.07 | $5,704 | |
| Public health services | Total Expenses After Adjustments | slc.40X.L1010.C01.11 | $5,704 | |
| Ambulance services | External Transfers | slc.40X.L1030.C01.06 | $14,467 | |
| Ambulance services | Total Expenses Before Adjustments | slc.40X.L1030.C01.07 | $14,467 | |
| Ambulance services | Total Expenses After Adjustments | slc.40X.L1030.C01.11 | $14,467 | |
| Cemeteries | Materials | slc.40X.L1040.C01.03 | $41 | |
| Cemeteries | Contracted Services | slc.40X.L1040.C01.04 | $134 | |
| Cemeteries | Total Expenses Before Adjustments | slc.40X.L1040.C01.07 | $175 | |
| Cemeteries | Total Expenses After Adjustments | slc.40X.L1040.C01.11 | $175 | |
| Health services | Materials | slc.40X.L1099.C01.03 | $41 | |
| Health services | Contracted Services | slc.40X.L1099.C01.04 | $134 | |
| Health services | External Transfers | slc.40X.L1099.C01.06 | $20,171 | |
| Health services | Total Expenses Before Adjustments | slc.40X.L1099.C01.07 | $20,346 | |
| Health services | Total Expenses After Adjustments | slc.40X.L1099.C01.11 | $20,346 | |
| General assistance | External Transfers | slc.40X.L1210.C01.06 | $3,490 | |
| General assistance | Total Expenses Before Adjustments | slc.40X.L1210.C01.07 | $3,490 | |
| General assistance | Total Expenses After Adjustments | slc.40X.L1210.C01.11 | $3,490 | |
| Child Care and Early Years Learning | External Transfers | slc.40X.L1230.C01.06 | $1,162 | |
| Child Care and Early Years Learning | Total Expenses Before Adjustments | slc.40X.L1230.C01.07 | $1,162 | |
| Child Care and Early Years Learning | Total Expenses After Adjustments | slc.40X.L1230.C01.11 | $1,162 | |
| Social and family services | External Transfers | slc.40X.L1299.C01.06 | $4,652 | |
| Social and family services | Total Expenses Before Adjustments | slc.40X.L1299.C01.07 | $4,652 | |
| Social and family services | Total Expenses After Adjustments | slc.40X.L1299.C01.11 | $4,652 | |
| Public housing | External Transfers | slc.40X.L1410.C01.06 | $8,069 | |
| Public housing | Total Expenses Before Adjustments | slc.40X.L1410.C01.07 | $8,069 | |
| Public housing | Total Expenses After Adjustments | slc.40X.L1410.C01.11 | $8,069 | |
| Social Housing | External Transfers | slc.40X.L1499.C01.06 | $8,069 | |
| Social Housing | Total Expenses Before Adjustments | slc.40X.L1499.C01.07 | $8,069 | |
| Social Housing | Total Expenses After Adjustments | slc.40X.L1499.C01.11 | $8,069 | |
| Planning and zoning | Contracted Services | slc.40X.L1810.C01.04 | $4,635 | |
| Planning and zoning | Total Expenses Before Adjustments | slc.40X.L1810.C01.07 | $4,635 | |
| Planning and zoning | Total Expenses After Adjustments | slc.40X.L1810.C01.11 | $4,635 | |
| Agriculture and reforestation | Contracted Services | slc.40X.L1840.C01.04 | $5,017 | |
| Agriculture and reforestation | Total Expenses Before Adjustments | slc.40X.L1840.C01.07 | $5,017 | |
| Agriculture and reforestation | Total Expenses After Adjustments | slc.40X.L1840.C01.11 | $5,017 | |
| Tile drainage/shoreline assistance | Interest on Long Term Debt | slc.40X.L1850.C01.02 | $2,531 | |
| Tile drainage/shoreline assistance | Total Expenses Before Adjustments | slc.40X.L1850.C01.07 | $2,531 | |
| Tile drainage/shoreline assistance | Total Expenses After Adjustments | slc.40X.L1850.C01.11 | $2,531 | |
| Planning and development | Interest on Long Term Debt | slc.40X.L1899.C01.02 | $2,531 | |
| Planning and development | Contracted Services | slc.40X.L1899.C01.04 | $9,652 | |
| Planning and development | Total Expenses Before Adjustments | slc.40X.L1899.C01.07 | $12,183 | |
| Planning and development | Total Expenses After Adjustments | slc.40X.L1899.C01.11 | $12,183 | |
| Total | Salaries, Wages and Employee Benefits | slc.40X.L9910.C01.01 | $155,236 | |
| Total | Interest on Long Term Debt | slc.40X.L9910.C01.02 | $4,480 | |
| Total | Materials | slc.40X.L9910.C01.03 | $198,411 | |
| Total | Contracted Services | slc.40X.L9910.C01.04 | $113,211 | |
| Total | Rents and Financial Expenses & Accretion Expenses | slc.40X.L9910.C01.05 | $44,713 | |
| Total | External Transfers | slc.40X.L9910.C01.06 | $32,892 | |
| Total | Total Expenses Before Adjustments | slc.40X.L9910.C01.07 | $613,135 | |
| Total | Total Expenses After Adjustments | slc.40X.L9910.C01.11 | $613,135 | |
| Total | Amortization | slc.40X.L9910.C01.16 | $64,192 |
ADDITIONAL INFORMATION8 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Salaries and wages | Not listed | slc.42X.L5010.C01.01 | $141,951 | |
| Employee benefits | Not listed | slc.42X.L5020.C01.01 | $13,285 | |
| Total salaries, wages and employee benefits (including capitalize | Not listed | slc.42X.L5098.C01.01 | $155,236 | |
| Total salaries, wages and employee benefits (Not including line 5 | Not listed | slc.42X.L5099.C01.01 | $155,236 | |
| Municipal Property Assessment Corporation (MPAC) | Not listed | slc.42X.L5210.C01.01 | $4,418 | |
| Asset Retirement Obligation Expense / Accretion Expense | Not listed | slc.42X.L5611.C01.01 | $43,034 | |
| Health unit | Not listed | slc.42X.L5840.C01.01 | $5,704 | |
| District Social Services Administration Board (DSSAB) | Not listed | slc.42X.L5850.C01.01 | $27,188 |
SCHEDULE OF TANGIBLE CAPITAL ASSETS105 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| General government | 2024 Opening Net Book Value | slc.51A.L0299.C01.01 | $23,479 | |
| General government | 2024 Opening Cost Balance | slc.51A.L0299.C01.02 | $104,280 | |
| General government | 2024 Closing Cost Balance | slc.51A.L0299.C01.06 | $104,280 | |
| General government | 2024 Opening Amortization Balance | slc.51A.L0299.C01.07 | $80,801 | |
| General government | Annual Amortization | slc.51A.L0299.C01.08 | $3,670 | |
| General government | 2024 Closing Amortization Balance | slc.51A.L0299.C01.10 | $84,471 | |
| General government | 2024 Closing Net Book Value | slc.51A.L0299.C01.11 | $19,809 | |
| General government | 2024 Opening Net Book Value | slc.51A.L0299.C99.01 | $23,479 | |
| General government | 2024 Opening Cost Balance | slc.51A.L0299.C99.02 | $104,280 | |
| General government | 2024 Opening Amortization Balance | slc.51A.L0299.C99.07 | $80,801 | |
| Roads - unpaved | 2024 Opening Net Book Value | slc.51A.L0612.C01.01 | $31,442 | |
| Roads - unpaved | 2024 Opening Cost Balance | slc.51A.L0612.C01.02 | $370,451 | |
| Roads - unpaved | 2024 Closing Cost Balance | slc.51A.L0612.C01.06 | $370,451 | |
| Roads - unpaved | 2024 Opening Amortization Balance | slc.51A.L0612.C01.07 | $339,009 | |
| Roads - unpaved | Annual Amortization | slc.51A.L0612.C01.08 | $3,492 | |
| Roads - unpaved | 2024 Closing Amortization Balance | slc.51A.L0612.C01.10 | $342,501 | |
| Roads - unpaved | 2024 Closing Net Book Value | slc.51A.L0612.C01.11 | $27,950 | |
| Roads - bridges and culverts | 2024 Opening Net Book Value | slc.51A.L0613.C01.01 | $2.0M | |
| Roads - bridges and culverts | 2024 Opening Cost Balance | slc.51A.L0613.C01.02 | $3.4M | |
| Roads - bridges and culverts | 2024 Closing Cost Balance | slc.51A.L0613.C01.06 | $3.4M | |
| Roads - bridges and culverts | 2024 Opening Amortization Balance | slc.51A.L0613.C01.07 | $1.4M | |
| Roads - bridges and culverts | Annual Amortization | slc.51A.L0613.C01.08 | $43,500 | |
| Roads - bridges and culverts | 2024 Closing Amortization Balance | slc.51A.L0613.C01.10 | $1.4M | |
| Roads - bridges and culverts | 2024 Closing Net Book Value | slc.51A.L0613.C01.11 | $2.0M | |
| Roads - bridges and culverts | 2024 Opening Net Book Value | slc.51A.L0613.C99.01 | $2.3M | |
| Roads - bridges and culverts | 2024 Opening Cost Balance | slc.51A.L0613.C99.02 | $4.3M | |
| Roads - bridges and culverts | 2024 Opening Amortization Balance | slc.51A.L0613.C99.07 | $2.0M | |
| Roadways - traffic operations & roadside | 2024 Opening Net Book Value | slc.51A.L0614.C01.01 | $51,941 | |
| Roadways - traffic operations & roadside | 2024 Opening Cost Balance | slc.51A.L0614.C01.02 | $153,832 | |
| Roadways - traffic operations & roadside | 2024 Closing Cost Balance | slc.51A.L0614.C01.06 | $153,832 | |
| Roadways - traffic operations & roadside | 2024 Opening Amortization Balance | slc.51A.L0614.C01.07 | $142,131 | |
| Roadways - traffic operations & roadside | Annual Amortization | slc.51A.L0614.C01.08 | $3,221 | |
| Roadways - traffic operations & roadside | 2024 Closing Amortization Balance | slc.51A.L0614.C01.10 | $145,352 | |
| Roadways - traffic operations & roadside | 2024 Closing Net Book Value | slc.51A.L0614.C01.11 | $8,480 | |
| Winter control - except sidewalks, parking lots | 2024 Opening Net Book Value | slc.51A.L0621.C01.01 | $203,025 | |
| Winter control - except sidewalks, parking lots | 2024 Opening Cost Balance | slc.51A.L0621.C01.02 | $429,243 | |
| Winter control - except sidewalks, parking lots | 2024 Closing Cost Balance | slc.51A.L0621.C01.06 | $429,243 | |
| Winter control - except sidewalks, parking lots | 2024 Opening Amortization Balance | slc.51A.L0621.C01.07 | $185,978 | |
| Winter control - except sidewalks, parking lots | Annual Amortization | slc.51A.L0621.C01.08 | $9,548 | |
| Winter control - except sidewalks, parking lots | 2024 Closing Amortization Balance | slc.51A.L0621.C01.10 | $195,526 | |
| Winter control - except sidewalks, parking lots | 2024 Closing Net Book Value | slc.51A.L0621.C01.11 | $233,717 | |
| Transportation services | 2024 Opening Net Book Value | slc.51A.L0699.C01.01 | $2.3M | |
| Transportation services | 2024 Opening Cost Balance | slc.51A.L0699.C01.02 | $4.3M | |
| Transportation services | 2024 Closing Cost Balance | slc.51A.L0699.C01.06 | $4.3M | |
| Transportation services | 2024 Opening Amortization Balance | slc.51A.L0699.C01.07 | $2.0M | |
| Transportation services | Annual Amortization | slc.51A.L0699.C01.08 | $59,761 | |
| Transportation services | 2024 Closing Amortization Balance | slc.51A.L0699.C01.10 | $2.1M | |
| Transportation services | 2024 Closing Net Book Value | slc.51A.L0699.C01.11 | $2.2M | |
| Transportation services | 2024 Opening Net Book Value | slc.51A.L0699.C99.01 | $2.3M | |
| Transportation services | 2024 Opening Cost Balance | slc.51A.L0699.C99.02 | $4.3M | |
| Transportation services | 2024 Opening Amortization Balance | slc.51A.L0699.C99.07 | $2.0M | |
| Solid waste disposal | 2024 Opening Net Book Value | slc.51A.L0850.C01.01 | $142,398 | |
| Solid waste disposal | 2024 Opening Cost Balance | slc.51A.L0850.C01.02 | $174,360 | |
| Solid waste disposal | 2024 Closing Cost Balance | slc.51A.L0850.C01.06 | $174,360 | |
| Solid waste disposal | 2024 Opening Amortization Balance | slc.51A.L0850.C01.07 | $31,962 | |
| Solid waste disposal | Annual Amortization | slc.51A.L0850.C01.08 | $761 | |
| Solid waste disposal | 2024 Closing Amortization Balance | slc.51A.L0850.C01.10 | $32,723 | |
| Solid waste disposal | 2024 Closing Net Book Value | slc.51A.L0850.C01.11 | $141,637 | |
| Solid waste disposal | 2024 Opening Net Book Value | slc.51A.L0850.C99.01 | $142,398 | |
| Solid waste disposal | 2024 Opening Cost Balance | slc.51A.L0850.C99.02 | $174,360 | |
| Solid waste disposal | 2024 Opening Amortization Balance | slc.51A.L0850.C99.07 | $31,962 | |
| Environmental services | 2024 Opening Net Book Value | slc.51A.L0899.C01.01 | $142,398 | |
| Environmental services | 2024 Opening Cost Balance | slc.51A.L0899.C01.02 | $174,360 | |
| Environmental services | 2024 Closing Cost Balance | slc.51A.L0899.C01.06 | $174,360 | |
| Environmental services | 2024 Opening Amortization Balance | slc.51A.L0899.C01.07 | $31,962 | |
| Environmental services | Annual Amortization | slc.51A.L0899.C01.08 | $761 | |
| Environmental services | 2024 Closing Amortization Balance | slc.51A.L0899.C01.10 | $32,723 | |
| Environmental services | 2024 Closing Net Book Value | slc.51A.L0899.C01.11 | $141,637 | |
| Environmental services | 2024 Opening Net Book Value | slc.51A.L0899.C99.01 | $142,398 | |
| Environmental services | 2024 Opening Cost Balance | slc.51A.L0899.C99.02 | $174,360 | |
| Environmental services | 2024 Opening Amortization Balance | slc.51A.L0899.C99.07 | $31,962 | |
| Cemeteries | 2024 Opening Net Book Value | slc.51A.L1040.C01.01 | $75 | |
| Cemeteries | 2024 Opening Cost Balance | slc.51A.L1040.C01.02 | $75 | |
| Cemeteries | 2024 Closing Cost Balance | slc.51A.L1040.C01.06 | $75 | |
| Cemeteries | 2024 Closing Net Book Value | slc.51A.L1040.C01.11 | $75 | |
| Cemeteries | 2024 Opening Net Book Value | slc.51A.L1040.C99.01 | $75 | |
| Cemeteries | 2024 Opening Cost Balance | slc.51A.L1040.C99.02 | $75 | |
| Health services | 2024 Opening Net Book Value | slc.51A.L1099.C01.01 | $75 | |
| Health services | 2024 Opening Cost Balance | slc.51A.L1099.C01.02 | $75 | |
| Health services | 2024 Closing Cost Balance | slc.51A.L1099.C01.06 | $75 | |
| Health services | 2024 Closing Net Book Value | slc.51A.L1099.C01.11 | $75 | |
| Health services | 2024 Opening Net Book Value | slc.51A.L1099.C99.01 | $75 | |
| Health services | 2024 Opening Cost Balance | slc.51A.L1099.C99.02 | $75 | |
| Recreation facilities - Other | 2024 Opening Cost Balance | slc.51A.L1634.C01.02 | $9,155 | |
| Recreation facilities - Other | 2024 Closing Cost Balance | slc.51A.L1634.C01.06 | $9,155 | |
| Recreation facilities - Other | 2024 Opening Amortization Balance | slc.51A.L1634.C01.07 | $9,155 | |
| Recreation facilities - Other | 2024 Closing Amortization Balance | slc.51A.L1634.C01.10 | $9,155 | |
| Recreation facilities - Other | 2024 Opening Cost Balance | slc.51A.L1634.C99.02 | $9,155 | |
| Recreation facilities - Other | 2024 Opening Amortization Balance | slc.51A.L1634.C99.07 | $9,155 | |
| Recreation and cultural services | 2024 Opening Cost Balance | slc.51A.L1699.C01.02 | $9,155 | |
| Recreation and cultural services | 2024 Closing Cost Balance | slc.51A.L1699.C01.06 | $9,155 | |
| Recreation and cultural services | 2024 Opening Amortization Balance | slc.51A.L1699.C01.07 | $9,155 | |
| Recreation and cultural services | 2024 Closing Amortization Balance | slc.51A.L1699.C01.10 | $9,155 | |
| Recreation and cultural services | 2024 Opening Cost Balance | slc.51A.L1699.C99.02 | $9,155 | |
| Recreation and cultural services | 2024 Opening Amortization Balance | slc.51A.L1699.C99.07 | $9,155 | |
| Total Tangible Capital Assets | 2024 Opening Net Book Value | slc.51A.L9910.C01.01 | $2.5M | |
| Total Tangible Capital Assets | 2024 Opening Cost Balance | slc.51A.L9910.C01.02 | $4.6M | |
| Total Tangible Capital Assets | 2024 Closing Cost Balance | slc.51A.L9910.C01.06 | $4.6M | |
| Total Tangible Capital Assets | 2024 Opening Amortization Balance | slc.51A.L9910.C01.07 | $2.1M | |
| Total Tangible Capital Assets | Annual Amortization | slc.51A.L9910.C01.08 | $64,192 | |
| Total Tangible Capital Assets | 2024 Closing Amortization Balance | slc.51A.L9910.C01.10 | $2.2M | |
| Total Tangible Capital Assets | 2024 Closing Net Book Value | slc.51A.L9910.C01.11 | $2.4M | |
| Total Tangible Capital Assets | 2024 Opening Net Book Value | slc.51A.L9910.C99.01 | $2.5M | |
| Total Tangible Capital Assets | 2024 Opening Cost Balance | slc.51A.L9910.C99.02 | $4.6M | |
| Total Tangible Capital Assets | 2024 Opening Amortization Balance | slc.51A.L9910.C99.07 | $2.1M |
SCHEDULE OF TANGIBLE CAPITAL ASSETS29 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Land | 2024 Opening Net Book Value (NBV) | slc.51B.L2005.C01.01 | $3,579 | |
| Land | 2024 Closing Net Book Value (NBV) | slc.51B.L2005.C01.11 | $3,579 | |
| Land | 2024 Opening Net Book Value | slc.51B.L2005.C99.01 | $3,579 | |
| Land improvements | 2024 Opening Net Book Value (NBV) | slc.51B.L2010.C01.01 | $142,273 | |
| Land improvements | 2024 Closing Net Book Value (NBV) | slc.51B.L2010.C01.11 | $141,512 | |
| Land improvements | 2024 Opening Net Book Value | slc.51B.L2010.C99.01 | $142,273 | |
| Buildings | 2024 Opening Net Book Value (NBV) | slc.51B.L2020.C01.01 | $67,146 | |
| Buildings | 2024 Closing Net Book Value (NBV) | slc.51B.L2020.C01.11 | $63,648 | |
| Buildings | 2024 Opening Net Book Value | slc.51B.L2020.C99.01 | $67,146 | |
| Machinery and equipment | 2024 Opening Net Book Value (NBV) | slc.51B.L2030.C01.01 | $195,343 | |
| Machinery and equipment | 2024 Closing Net Book Value (NBV) | slc.51B.L2030.C01.11 | $10,330 | |
| Machinery and equipment | 2024 Opening Net Book Value | slc.51B.L2030.C99.01 | $207,920 | |
| Vehicles | 2024 Opening Net Book Value (NBV) | slc.51B.L2040.C01.01 | $12,577 | |
| Vehicles | 2024 Closing Net Book Value (NBV) | slc.51B.L2040.C01.11 | $184,649 | |
| Total General Capital Assets | 2024 Opening Net Book Value (NBV) | slc.51B.L2099.C01.01 | $420,918 | |
| Total General Capital Assets | 2024 Closing Net Book Value (NBV) | slc.51B.L2099.C01.11 | $403,718 | |
| Total General Capital Assets | 2024 Opening Net Book Value | slc.51B.L2099.C99.01 | $420,918 | |
| Linear assets | 2024 Opening Net Book Value (NBV) | slc.51B.L2250.C01.01 | $2.0M | |
| Linear assets | 2024 Closing Net Book Value (NBV) | slc.51B.L2250.C01.11 | $2.0M | |
| Linear assets | 2024 Opening Net Book Value | slc.51B.L2250.C99.01 | $2.0M | |
| Total Infrastructure Assets | 2024 Opening Net Book Value (NBV) | slc.51B.L2299.C01.01 | $2.0M | |
| Total Infrastructure Assets | 2024 Closing Net Book Value (NBV) | slc.51B.L2299.C01.11 | $2.0M | |
| Total Infrastructure Assets | 2024 Opening Net Book Value | slc.51B.L2299.C99.01 | $2.0M | |
| Total Tangible Capital Assets | 2024 Opening Net Book Value (NBV) | slc.51B.L9920.C01.01 | $2.5M | |
| Total Tangible Capital Assets | 2024 Closing Net Book Value (NBV) | slc.51B.L9920.C01.11 | $2.4M | |
| Total Tangible Capital Assets | 2024 Opening Net Book Value | slc.51B.L9920.C99.01 | $2.5M | |
| Total Tangible Capital Assets and Construction-in-progress | 2024 Opening Net Book Value (NBV) | slc.51B.L9921.C01.01 | $2.5M | |
| Total Tangible Capital Assets and Construction-in-progress | 2024 Closing Net Book Value (NBV) | slc.51B.L9921.C01.11 | $2.4M | |
| Total Tangible Capital Assets and Construction-in-progress | 2024 Opening Net Book Value | slc.51B.L9921.C99.01 | $2.5M |
CONSOLIDATED STATEMENT OF CHANGE IN NET FINANCIAL ASSETS (NET DEB9 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Annual Surplus(Deficit) Before Remeas. Gains(Losses) | Not listed | slc.53X.L1010.C01.01 | -$171,882 | |
| Amortization of tangible capital assets (SLC 51 9910 08) | Not listed | slc.53X.L1030.C01.01 | $64,192 | |
| Subtotal | Not listed | slc.53X.L1099.C01.01 | $64,192 | |
| Change in supplies inventories | Not listed | slc.53X.L1210.C01.01 | $2,415 | |
| Subtotal | Not listed | slc.53X.L1299.C01.01 | $2,415 | |
| Decr/(Incr) in Net Financial Assets/Net Debt | Not listed | slc.53X.L1410.C01.01 | -$105,275 | |
| Net financial assets (net debt), beginning of year | Not listed | slc.53X.L1420.C01.01 | -$1.1M | |
| Restated Net Financial Assets (Net Debt), beginning of year | Not listed | slc.53X.L1423.C01.01 | -$1.1M | |
| Net Financial Assets (Net Debt), End of Year | Not listed | slc.53X.L9910.C01.01 | -$1.2M |
CONSOLIDATED STATEMENT OF CASH FLOW (SELECT DIRECT OR INDIRECT ME18 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Debt repayment | Actual | slc.54B.L1020.C01.01 | -$26,233 | |
| Cash applied to financing transactions | Actual | slc.54B.L1099.C01.01 | -$26,233 | |
| Increase in cash and cash equivalents | Actual | slc.54B.L1210.C01.01 | -$112,335 | |
| Cash and cash equivalents, beginning of year | Actual | slc.54B.L1220.C01.01 | $693,209 | |
| Cash | Actual | slc.54B.L1401.C01.01 | $181,065 | |
| Short term investments | Actual | slc.54B.L1403.C01.01 | $399,809 | |
| Unrestricted | Actual | slc.54B.L1501.C01.01 | $580,874 | |
| Annual surplus/(deficit) (SLC 10 2099 01) | Actual | slc.54B.L2010.C01.01 | -$171,882 | |
| Non-cash items including amortization | Actual | slc.54B.L2020.C01.01 | $64,192 | |
| Change in non-cash assets and liabilities | Actual | slc.54B.L2022.C01.01 | -$107,393 | |
| Accretion Expense | Actual | slc.54B.L2023.C01.01 | $43,034 | |
| Change in deferred revenue | Actual | slc.54B.L2040.C01.01 | $81,684 | |
| Other | Actual | slc.54B.L2096.C01.01 | $4,263 | |
| Other | Not listed | slc.54B.L2096.C01.0A | Not mapped | tile drainage receipts |
| Cash provided by operating transactions | Actual | slc.54B.L2099.C01.01 | -$86,102 | |
| Cash and cash equivalents, end of year | Actual | slc.54B.L9920.C01.01 | $580,874 | |
| Cash and cash equivalents, end of year | Actual | slc.54B.L9940.C01.01 | $580,874 | |
| Cash and cash equivalents, end of year | Actual | slc.54B.L9950.C01.01 | $580,874 |
CONTINUITY OF RESERVES AND RESERVE FUNDS15 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Balance, beginning of year | Obligatory Res. Funds, Deferred Rev. | slc.60X.L0299.C01.01 | $38,612 | |
| Balance, beginning of year | Reserves | slc.60X.L0299.C01.03 | $127,605 | |
| Investment income | Obligatory Res. Funds, Deferred Rev. | slc.60X.L0841.C01.01 | $1,523 | |
| Canada Community - Building Fund (Federal Gas Tax) | Obligatory Res. Funds, Deferred Rev. | slc.60X.L0862.C01.01 | $6,725 | |
| Less: Utilization (deferred revenue recognized) | Reserves | slc.60X.L0910.C01.03 | $11,618 | |
| For current operations | Reserves | slc.60X.L1015.C01.03 | $11,618 | |
| Balance, end of year | Obligatory Res. Funds, Deferred Rev. | slc.60X.L2099.C01.01 | $46,860 | |
| Balance, end of year | Reserves | slc.60X.L2099.C01.03 | $115,987 | |
| Replacement of equipment | Reserves | slc.60X.L5050.C01.03 | $54,956 | |
| Protection services | Reserves | slc.60X.L5210.C01.03 | $52,105 | |
| Recreation and cultural services : Parks | Reserves | slc.60X.L5265.C01.03 | $8,926 | |
| Canada Community - Building Fund (Federal Gas Tax) | Obligatory Res. Funds, Deferred Rev. | slc.60X.L5691.C01.01 | $46,860 | |
| Total | Obligatory Res. Funds, Deferred Rev. | slc.60X.L9930.C01.01 | $46,860 | |
| Total | Reserves | slc.60X.L9930.C01.03 | $115,987 | |
| TOTAL Revenues & Surplus | Obligatory Res. Funds, Deferred Rev. | slc.60X.L9940.C01.01 | $8,248 |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION41 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Cash and cash equivalents | Not listed | slc.70X.L0299.C01.01 | $580,874 | |
| Canada | Not listed | slc.70X.L0410.C01.01 | $26,206 | |
| Ontario | Not listed | slc.70X.L0420.C01.01 | $7,608 | |
| School boards | Not listed | slc.70X.L0450.C01.01 | $377 | |
| Other receivables | Not listed | slc.70X.L0490.C01.01 | $14,027 | |
| Accounts Receivable Subtotal | Not listed | slc.70X.L0499.C01.01 | $48,218 | |
| Current year's levies | Not listed | slc.70X.L0610.C01.01 | $23,498 | |
| Previous year's levies | Not listed | slc.70X.L0620.C01.01 | $7,046 | |
| Prior year's levies | Not listed | slc.70X.L0630.C01.01 | $436 | |
| Penalties and interest | Not listed | slc.70X.L0640.C01.01 | $345 | |
| Taxes Receivable Subtotal | Not listed | slc.70X.L0699.C01.01 | $31,325 | |
| Debt Recoverable From Others Subtotal | Not listed | slc.70X.L0845.C01.01 | $37,923 | |
| Individuals | Not listed | slc.70X.L0865.C01.01 | $37,923 | |
| Ontario | Not listed | slc.70X.L2220.C01.01 | $11,952 | |
| Trade accounts payable | Not listed | slc.70X.L2270.C01.01 | $24,081 | |
| Accounts Payable Subtotal | Not listed | slc.70X.L2299.C01.01 | $36,033 | |
| Obligatory reserve funds (SLC 60 2099 01) | Not listed | slc.70X.L2410.C01.01 | $46,860 | |
| Other | Not listed | slc.70X.L2490.C01.01 | $547,619 | |
| Deferred Revenue Subtotal | Not listed | slc.70X.L2499.C01.01 | $594,479 | |
| Debt payable to others | Not listed | slc.70X.L2620.C01.01 | $168,266 | |
| Long term liabilities | Not listed | slc.70X.L2699.C01.01 | $168,266 | |
| Asset Retirement Obligation Liabilities | Not listed | slc.70X.L2920.C01.01 | $1.1M | |
| Tangible capital assets (SLC 51 9921 11) | Not listed | slc.70X.L6210.C01.01 | $2.4M | |
| Inventories of supplies | Not listed | slc.70X.L6250.C01.01 | $16,739 | |
| Total Non-Financial Assets | Not listed | slc.70X.L6299.C01.01 | $2.4M | |
| Equity in tangible capital assets | Not listed | slc.70X.L6410.C01.01 | $2.3M | |
| Other | Not listed | slc.70X.L6412.C01.01 | $16,739 | |
| Other | Not listed | slc.70X.L6412.C01.0A | Not mapped | Inventories of supplies |
| Reserves and reserve funds (SLC 60 2099 02 + SLC 60 2099 03) | Not listed | slc.70X.L6420.C01.01 | $115,987 | |
| General surplus/(deficit) | Not listed | slc.70X.L6430.C01.01 | -$67,576 | |
| Unfunded Asset Retirement Obligation Cost | Not listed | slc.70X.L6604.C01.01 | -$1.1M | |
| Other | Not listed | slc.70X.L6620.C01.01 | -$18,506 | |
| Other | Not listed | slc.70X.L6620.C01.0A | Not mapped | Unfinanced municipal drain |
| Total Other | Not listed | slc.70X.L6699.C01.01 | -$1.1M | |
| Total Financial Assets | Not listed | slc.70X.L9930.C01.01 | $698,340 | |
| Total Liabilities | Not listed | slc.70X.L9940.C01.01 | $1.9M | |
| Net Financial Assets / Net Debt (Total Financial Assets LESS Tota | Not listed | slc.70X.L9945.C01.01 | -$1.2M | |
| Total Accumulated Surplus/(Deficit) | Not listed | slc.70X.L9970.C01.01 | $1.2M | |
| Total Analysis Accumulated Surplus/(Deficit) | Not listed | slc.70X.L9971.C01.01 | $1.2M | |
| Accumulated Surplus (Deficit) Before Remeas. Gains (Losses) | Not listed | slc.70X.L9980.C01.01 | $1.2M | |
| Total Accumulated Surplus (Deficit) | Not listed | slc.70X.L9982.C01.01 | $1.2M |
CONTINUITY OF TAXES RECEIVABLE9 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Taxes receivable, beginning of year | Not listed | slc.72A.L0210.C01.09 | $21,641 | |
| PLUS: Tax amounts levied in the year (SLC 26 9199 03) | Not listed | slc.72A.L0220.C01.09 | $196,132 | |
| LESS: Total cash collections (SLC 72 0699 09) | Not listed | slc.72A.L0240.C01.09 | $185,401 | |
| LESS: Tax adjustments before allowances (SLC 72 2899 09) | Not listed | slc.72A.L0250.C01.09 | $1,047 | |
| Taxes Receivable | Not listed | slc.72A.L0290.C01.09 | $31,325 | |
| Current year's tax | Not listed | slc.72A.L0610.C01.09 | $171,587 | |
| Previous year's tax | Not listed | slc.72A.L0620.C01.09 | $12,460 | |
| Penalties and interest | Not listed | slc.72A.L0630.C01.09 | $1,354 | |
| Total Cash Collections | Not listed | slc.72A.L0699.C01.09 | $185,401 |
CONTINUITY OF TAXES RECEIVABLE17 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Write-off of taxes (Mun. Act 354) | English - Public | slc.72B.L1010.C01.01 | $153 | |
| Write-off of taxes (Mun. Act 354) | TOTAL Education | slc.72B.L1010.C01.06 | $153 | |
| Write-off of taxes (Mun. Act 354) | Lower-Tier (Single-Tier) | slc.72B.L1010.C01.07 | $894 | |
| Write-off of taxes (Mun. Act 354) | TOTAL Tax Adjustment | slc.72B.L1010.C01.09 | $1,047 | |
| Subtotal | English - Public | slc.72B.L1099.C01.01 | $153 | |
| Subtotal | TOTAL Education | slc.72B.L1099.C01.06 | $153 | |
| Subtotal | Lower-Tier (Single-Tier) | slc.72B.L1099.C01.07 | $894 | |
| Subtotal | TOTAL Tax Adjustment | slc.72B.L1099.C01.09 | $1,047 | |
| Tax Adjustments Before Allowances | English - Public | slc.72B.L2899.C01.01 | $153 | |
| Tax Adjustments Before Allowances | TOTAL Education | slc.72B.L2899.C01.06 | $153 | |
| Tax Adjustments Before Allowances | Lower-Tier (Single-Tier) | slc.72B.L2899.C01.07 | $894 | |
| Tax Adjustments Before Allowances | TOTAL Tax Adjustment | slc.72B.L2899.C01.09 | $1,047 | |
| Entitlement of School Boards | English - Public | slc.72B.L7010.C01.01 | $23,190 | |
| Entitlement of School Boards | French - Public | slc.72B.L7010.C01.02 | $298 | |
| Entitlement of School Boards | English - Separate | slc.72B.L7010.C01.03 | $1,818 | |
| Entitlement of School Boards | French - Separate | slc.72B.L7010.C01.04 | $2,875 | |
| Entitlement of School Boards | TOTAL Education | slc.72B.L7010.C01.06 | $28,181 |
LONG TERM LIABILITIES AND COMMITMENTS8 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| All outstanding debt issued by the municipality, predecessor muni | Not listed | slc.74A.L0210.C01.01 | $168,266 | |
| All outstanding debt issued by the municipality | Not listed | slc.74A.L0299.C01.01 | $168,266 | |
| Installment (serial) debentures | Not listed | slc.74A.L1220.C01.01 | $168,266 | |
| Transportation services : Winter control | Not listed | slc.74A.L1416.C01.01 | $130,343 | |
| Planning and development | Not listed | slc.74A.L1480.C01.01 | $37,923 | |
| 1. TOTAL Net Long Term Liabilities of the Municipality | Not listed | slc.74A.L9910.C01.01 | $168,266 | |
| 2. Debt burden of the municipality: Analysed by debt instrument | Not listed | slc.74A.L9920.C01.01 | $168,266 | |
| 3. Debt burden of the municipality: Analysed by function | Not listed | slc.74A.L9930.C01.01 | $168,266 |
LONG TERM LIABILITIES AND COMMITMENTS6 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Recovered from the consolidated statement of operations : General | Principal | slc.74C.L3012.C03.01 | $21,970 | |
| Recovered from the consolidated statement of operations : General | Interest | slc.74C.L3012.C03.02 | $1,949 | |
| Recovered from the consolidated statement of operations : Tile dr | Principal | slc.74C.L3015.C03.01 | $4,263 | |
| Recovered from the consolidated statement of operations : Tile dr | Interest | slc.74C.L3015.C03.02 | $2,531 | |
| Total | Principal | slc.74C.L3099.C03.01 | $26,233 | |
| Total | Interest | slc.74C.L3099.C03.02 | $4,480 |
LONG TERM LIABILITIES AND COMMITMENTS14 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Year 2025 | Operations Principal | slc.74D.L3210.C01.01 | $26,791 | |
| Year 2025 | Operations Interest | slc.74D.L3210.C01.02 | $3,921 | |
| Year 2026 | Operations Principal | slc.74D.L3220.C01.01 | $27,369 | |
| Year 2026 | Operations Interest | slc.74D.L3220.C01.02 | $3,343 | |
| Year 2027 | Operations Principal | slc.74D.L3230.C01.01 | $27,968 | |
| Year 2027 | Operations Interest | slc.74D.L3230.C01.02 | $2,745 | |
| Year 2028 | Operations Principal | slc.74D.L3240.C01.01 | $28,588 | |
| Year 2028 | Operations Interest | slc.74D.L3240.C01.02 | $2,124 | |
| Year 2029 | Operations Principal | slc.74D.L3250.C01.01 | $29,231 | |
| Year 2029 | Operations Interest | slc.74D.L3250.C01.02 | $1,482 | |
| Years 2030 to 2034 | Operations Principal | slc.74D.L3260.C01.01 | $28,319 | |
| Years 2030 to 2034 | Operations Interest | slc.74D.L3260.C01.02 | $1,214 | |
| Total | Operations Principal | slc.74D.L3299.C01.01 | $168,266 | |
| Total | Operations Interest | slc.74D.L3299.C01.02 | $14,829 |
LONG TERM LIABILITIES AND COMMITMENTS12 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| General Government | Liabilities for ARO at Beginning of Year | slc.74E.L0299.C01.01 | 3,690 | |
| General Government | Increase in Liabilities Due to Accretion Expense | slc.74E.L0299.C01.05 | 157 | |
| General Government | Liabilities for ARO at End of Year | slc.74E.L0299.C01.07 | 3,847 | |
| Transportation Services | Liabilities for ARO at Beginning of Year | slc.74E.L0699.C01.01 | 8,088 | |
| Transportation Services | Increase in Liabilities Due to Accretion Expense | slc.74E.L0699.C01.05 | 344 | |
| Transportation Services | Liabilities for ARO at End of Year | slc.74E.L0699.C01.07 | 8,432 | |
| Environmental Services | Liabilities for ARO at Beginning of Year | slc.74E.L0899.C01.01 | 1,000,760 | |
| Environmental Services | Increase in Liabilities Due to Accretion Expense | slc.74E.L0899.C01.05 | 42,533 | |
| Environmental Services | Liabilities for ARO at End of Year | slc.74E.L0899.C01.07 | 1,043,293 | |
| Total Asset Retirement Obligations | Liabilities for ARO at Beginning of Year | slc.74E.L9910.C01.01 | 1,012,538 | |
| Total Asset Retirement Obligations | Increase in Liabilities Due to Accretion Expense | slc.74E.L9910.C01.05 | 43,034 | |
| Total Asset Retirement Obligations | Liabilities for ARO at End of Year | slc.74E.L9910.C01.07 | 1,055,572 |
OTHER ENTITIES (DSSAB, HEALTH UNIT, OTHER AND TOTAL ALL)164 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| District Social Services Administration Board | Not listed | slc.77A.L0210.C01.0A | Not mapped | DSSAB Timiskaming |
| Cash and cash equivalents | DSSAB | slc.77A.L0410.C01.01 | $14.4M | |
| Cash and cash equivalents | Municipality's Share | slc.77A.L0410.C01.02 | $49,526 | |
| Cash and cash equivalents | % of Municipality's Share of DSSAB | slc.77A.L0410.C01.03 | 0 | |
| Accounts receivable | DSSAB | slc.77A.L0420.C01.01 | $1.6M | |
| Accounts receivable | Municipality's Share | slc.77A.L0420.C01.02 | $5,675 | |
| Accounts receivable | % of Municipality's Share of DSSAB | slc.77A.L0420.C01.03 | 0 | |
| Investments | DSSAB | slc.77A.L0430.C01.01 | $4.1M | |
| Investments | Municipality's Share | slc.77A.L0430.C01.02 | $14,029 | |
| Investments | % of Municipality's Share of DSSAB | slc.77A.L0430.C01.03 | 0 | |
| Other | DSSAB | slc.77A.L0496.C01.01 | $156,000 | |
| Other | Municipality's Share | slc.77A.L0496.C01.02 | $537 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L0496.C01.03 | 0 | |
| Other | Not listed | slc.77A.L0496.C01.0A | Not mapped | Loan receivable |
| Other | % of Municipality's Share of DSSAB | slc.77A.L0497.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L0498.C01.03 | 0 | |
| Total Financial Assets | DSSAB | slc.77A.L0499.C01.01 | $20.3M | |
| Total Financial Assets | Municipality's Share | slc.77A.L0499.C01.02 | $69,767 | |
| Total Financial Assets | % of Municipality's Share of DSSAB | slc.77A.L0499.C01.03 | 0 | |
| Accounts payable and accrued liabilities | DSSAB | slc.77A.L0610.C01.01 | $2.1M | |
| Accounts payable and accrued liabilities | Municipality's Share | slc.77A.L0610.C01.02 | $7,053 | |
| Accounts payable and accrued liabilities | % of Municipality's Share of DSSAB | slc.77A.L0610.C01.03 | 0 | |
| Debt | DSSAB | slc.77A.L0620.C01.01 | $779,540 | |
| Debt | Municipality's Share | slc.77A.L0620.C01.02 | $2,682 | |
| Debt | % of Municipality's Share of DSSAB | slc.77A.L0620.C01.03 | 0 | |
| Pensions and other employee benefits | DSSAB | slc.77A.L0630.C01.01 | $1.4M | |
| Pensions and other employee benefits | Municipality's Share | slc.77A.L0630.C01.02 | $4,658 | |
| Pensions and other employee benefits | % of Municipality's Share of DSSAB | slc.77A.L0630.C01.03 | 0 | |
| Other accrued liabilities | % of Municipality's Share of DSSAB | slc.77A.L0640.C01.03 | 0 | |
| Deferred revenue | DSSAB | slc.77A.L0650.C01.01 | $66,374 | |
| Deferred revenue | Municipality's Share | slc.77A.L0650.C01.02 | $228 | |
| Deferred revenue | % of Municipality's Share of DSSAB | slc.77A.L0650.C01.03 | 0 | |
| Asset Retirement Obligations | DSSAB | slc.77A.L0660.C01.01 | $5.1M | |
| Asset Retirement Obligations | Municipality's Share | slc.77A.L0660.C01.02 | $17,442 | |
| Asset Retirement Obligations | % of Municipality's Share of DSSAB | slc.77A.L0660.C01.03 | 0 | |
| Other | DSSAB | slc.77A.L0696.C01.01 | $4.5M | |
| Other | Municipality's Share | slc.77A.L0696.C01.02 | $15,612 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L0696.C01.03 | 0 | |
| Other | Not listed | slc.77A.L0696.C01.0A | Not mapped | Due to Province of Ontario |
| Other | % of Municipality's Share of DSSAB | slc.77A.L0697.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L0698.C01.03 | 0 | |
| Total Liabilities | DSSAB | slc.77A.L0699.C01.01 | $13.9M | |
| Total Liabilities | Municipality's Share | slc.77A.L0699.C01.02 | $47,674 | |
| Total Liabilities | % of Municipality's Share of DSSAB | slc.77A.L0699.C01.03 | 0 | |
| Tangible capital assets | DSSAB | slc.77A.L0810.C01.01 | $8.1M | |
| Tangible capital assets | Municipality's Share | slc.77A.L0810.C01.02 | $27,699 | |
| Tangible capital assets | % of Municipality's Share of DSSAB | slc.77A.L0810.C01.03 | 0 | |
| Inventories of supplies | % of Municipality's Share of DSSAB | slc.77A.L0820.C01.03 | 0 | |
| Prepaid expenses | DSSAB | slc.77A.L0830.C01.01 | $900,573 | |
| Prepaid expenses | Municipality's Share | slc.77A.L0830.C01.02 | $3,098 | |
| Prepaid expenses | % of Municipality's Share of DSSAB | slc.77A.L0830.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L0896.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L0897.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L0898.C01.03 | 0 | |
| Total Non-Financial Assets | DSSAB | slc.77A.L0899.C01.01 | $9.0M | |
| Total Non-Financial Assets | Municipality's Share | slc.77A.L0899.C01.02 | $30,797 | |
| Total Non-Financial Assets | % of Municipality's Share of DSSAB | slc.77A.L0899.C01.03 | 0 | |
| Equity in tangible capital assets | DSSAB | slc.77A.L1010.C01.01 | $8.1M | |
| Equity in tangible capital assets | Municipality's Share | slc.77A.L1010.C01.02 | $27,699 | |
| Equity in tangible capital assets | % of Municipality's Share of DSSAB | slc.77A.L1010.C01.03 | 0 | |
| Reserves and reserve funds | DSSAB | slc.77A.L1020.C01.01 | $14.5M | |
| Reserves and reserve funds | Municipality's Share | slc.77A.L1020.C01.02 | $49,972 | |
| Reserves and reserve funds | % of Municipality's Share of DSSAB | slc.77A.L1020.C01.03 | 0 | |
| General surplus/(deficit) | DSSAB | slc.77A.L1030.C01.01 | -$8.1M | |
| General surplus/(deficit) | Municipality's Share | slc.77A.L1030.C01.02 | -$27,879 | |
| General surplus/(deficit) | % of Municipality's Share of DSSAB | slc.77A.L1030.C01.03 | 0 | |
| Accumulated Surplus (Deficit), Remeasurement Gains (Losses) | % of Municipality's Share of DSSAB | slc.77A.L1040.C01.03 | 0 | |
| Other | DSSAB | slc.77A.L1097.C01.01 | $900,573 | |
| Other | Municipality's Share | slc.77A.L1097.C01.02 | $3,098 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L1097.C01.03 | 0 | |
| Other | Not listed | slc.77A.L1097.C01.0A | Not mapped | Prepaid expenses |
| Other | % of Municipality's Share of DSSAB | slc.77A.L1098.C01.03 | 0 | |
| Accumulated Surplus/(Deficit) | DSSAB | slc.77A.L1099.C01.01 | $15.4M | |
| Accumulated Surplus/(Deficit) | Municipality's Share | slc.77A.L1099.C01.02 | $52,890 | |
| Accumulated Surplus/(Deficit) | % of Municipality's Share of DSSAB | slc.77A.L1099.C01.03 | 0 | |
| District Social Services Administration Board | Not listed | slc.77A.L1210.C01.0A | Not mapped | DSSAB Timiskaming |
| Ontario Works | DSSAB | slc.77A.L1410.C01.01 | $7.8M | |
| Ontario Works | Municipality's Share | slc.77A.L1410.C01.02 | $26,901 | |
| Ontario Works | % of Municipality's Share of DSSAB | slc.77A.L1410.C01.03 | 0 | |
| Child care | DSSAB | slc.77A.L1440.C01.01 | $11.3M | |
| Child care | Municipality's Share | slc.77A.L1440.C01.02 | $38,833 | |
| Child care | % of Municipality's Share of DSSAB | slc.77A.L1440.C01.03 | 0 | |
| Land ambulance | DSSAB | slc.77A.L1450.C01.01 | $5.2M | |
| Land ambulance | Municipality's Share | slc.77A.L1450.C01.02 | $17,889 | |
| Land ambulance | % of Municipality's Share of DSSAB | slc.77A.L1450.C01.03 | 0 | |
| Social housing | DSSAB | slc.77A.L1460.C01.01 | $2.2M | |
| Social housing | Municipality's Share | slc.77A.L1460.C01.02 | $7,730 | |
| Social housing | % of Municipality's Share of DSSAB | slc.77A.L1460.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L1498.C01.03 | 0 | |
| Total Provincial Funding | DSSAB | slc.77A.L1499.C01.01 | $26.6M | |
| Total Provincial Funding | Municipality's Share | slc.77A.L1499.C01.02 | $91,353 | |
| Total Provincial Funding | % of Municipality's Share of DSSAB | slc.77A.L1499.C01.03 | 0 | |
| Social housing | DSSAB | slc.77A.L1610.C01.01 | $1.3M | |
| Social housing | Municipality's Share | slc.77A.L1610.C01.02 | $4,533 | |
| Social housing | % of Municipality's Share of DSSAB | slc.77A.L1610.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L1698.C01.03 | 0 | |
| Total Federal Funding | DSSAB | slc.77A.L1699.C01.01 | $1.3M | |
| Total Federal Funding | Municipality's Share | slc.77A.L1699.C01.02 | $4,533 | |
| Total Federal Funding | % of Municipality's Share of DSSAB | slc.77A.L1699.C01.03 | 0 | |
| Municipal billings | DSSAB | slc.77A.L1810.C01.01 | $7.9M | |
| Municipal billings | Municipality's Share | slc.77A.L1810.C01.02 | $27,184 | |
| Municipal billings | % of Municipality's Share of DSSAB | slc.77A.L1810.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L1898.C01.03 | 0 | |
| Total Municipal Contributions | DSSAB | slc.77A.L1899.C01.01 | $7.9M | |
| Total Municipal Contributions | Municipality's Share | slc.77A.L1899.C01.02 | $27,184 | |
| Total Municipal Contributions | % of Municipality's Share of DSSAB | slc.77A.L1899.C01.03 | 0 | |
| Investment income | DSSAB | slc.77A.L2010.C01.01 | $791,370 | |
| Investment income | Municipality's Share | slc.77A.L2010.C01.02 | $2,722 | |
| Investment income | % of Municipality's Share of DSSAB | slc.77A.L2010.C01.03 | 0 | |
| Deferred revenue earned | % of Municipality's Share of DSSAB | slc.77A.L2020.C01.03 | 0 | |
| Other | DSSAB | slc.77A.L2097.C01.01 | $3.3M | |
| Other | Municipality's Share | slc.77A.L2097.C01.02 | $11,425 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L2097.C01.03 | 0 | |
| Other | Not listed | slc.77A.L2097.C01.0A | Not mapped | Rent and other |
| Other | % of Municipality's Share of DSSAB | slc.77A.L2098.C01.03 | 0 | |
| Total Other Revenues | DSSAB | slc.77A.L2099.C01.01 | $4.1M | |
| Total Other Revenues | Municipality's Share | slc.77A.L2099.C01.02 | $14,147 | |
| Total Other Revenues | % of Municipality's Share of DSSAB | slc.77A.L2099.C01.03 | 0 | |
| Ontario Works | DSSAB | slc.77A.L2210.C01.01 | $9.0M | |
| Ontario Works | Municipality's Share | slc.77A.L2210.C01.02 | $30,998 | |
| Ontario Works | % of Municipality's Share of DSSAB | slc.77A.L2210.C01.03 | 0 | |
| Child care | DSSAB | slc.77A.L2240.C01.01 | $11.4M | |
| Child care | Municipality's Share | slc.77A.L2240.C01.02 | $39,371 | |
| Child care | % of Municipality's Share of DSSAB | slc.77A.L2240.C01.03 | 0 | |
| Social housing | DSSAB | slc.77A.L2250.C01.01 | $7.9M | |
| Social housing | Municipality's Share | slc.77A.L2250.C01.02 | $27,120 | |
| Social housing | % of Municipality's Share of DSSAB | slc.77A.L2250.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L2260.C01.03 | 0 | |
| Total Social Services | DSSAB | slc.77A.L2299.C01.01 | $28.3M | |
| Total Social Services | Municipality's Share | slc.77A.L2299.C01.02 | $97,490 | |
| Total Social Services | % of Municipality's Share of DSSAB | slc.77A.L2299.C01.03 | 0 | |
| Land ambulance | DSSAB | slc.77A.L2410.C01.01 | $10.3M | |
| Land ambulance | Municipality's Share | slc.77A.L2410.C01.02 | $35,540 | |
| Land ambulance | % of Municipality's Share of DSSAB | slc.77A.L2410.C01.03 | 0 | |
| Public health | % of Municipality's Share of DSSAB | slc.77A.L2420.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L2430.C01.03 | 0 | |
| DSSAB administration | DSSAB | slc.77A.L2440.C01.01 | $39,324 | |
| DSSAB administration | Municipality's Share | slc.77A.L2440.C01.02 | $135 | |
| DSSAB administration | % of Municipality's Share of DSSAB | slc.77A.L2440.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L2496.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L2497.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77A.L2498.C01.03 | 0 | |
| Total Health Services | DSSAB | slc.77A.L2499.C01.01 | $10.4M | |
| Total Health Services | Municipality's Share | slc.77A.L2499.C01.02 | $35,675 | |
| Total Health Services | % of Municipality's Share of DSSAB | slc.77A.L2499.C01.03 | 0 | |
| Net Financial Assets (Net Debt) | DSSAB | slc.77A.L9910.C01.01 | $6.4M | |
| Net Financial Assets (Net Debt) | Municipality's Share | slc.77A.L9910.C01.02 | $22,093 | |
| Net Financial Assets (Net Debt) | % of Municipality's Share of DSSAB | slc.77A.L9910.C01.03 | 0 | |
| Accumulated Surplus/(Deficit) | DSSAB | slc.77A.L9920.C01.01 | $15.4M | |
| Accumulated Surplus/(Deficit) | Municipality's Share | slc.77A.L9920.C01.02 | $52,890 | |
| Accumulated Surplus/(Deficit) | % of Municipality's Share of DSSAB | slc.77A.L9920.C01.03 | 0 | |
| Total Revenues | DSSAB | slc.77A.L9930.C01.01 | $39.9M | |
| Total Revenues | Municipality's Share | slc.77A.L9930.C01.02 | $137,218 | |
| Total Revenues | % of Municipality's Share of DSSAB | slc.77A.L9930.C01.03 | 0 | |
| Total Expenses | DSSAB | slc.77A.L9940.C01.01 | $38.7M | |
| Total Expenses | Municipality's Share | slc.77A.L9940.C01.02 | $133,165 | |
| Total Expenses | % of Municipality's Share of DSSAB | slc.77A.L9940.C01.03 | 0 | |
| Annual Surplus / (Deficit) | DSSAB | slc.77A.L9950.C01.01 | $1.2M | |
| Annual Surplus / (Deficit) | Municipality's Share | slc.77A.L9950.C01.02 | $4,053 | |
| Annual Surplus / (Deficit) | % of Municipality's Share of DSSAB | slc.77A.L9950.C01.03 | 0 | |
| Accumulated Surplus(Deficit), Before Remeas. Gains(Losses) | DSSAB | slc.77A.L9960.C01.01 | $15.4M | |
| Accumulated Surplus(Deficit), Before Remeas. Gains(Losses) | Municipality's Share | slc.77A.L9960.C01.02 | $52,890 | |
| Accumulated Surplus(Deficit), Before Remeas. Gains(Losses) | % of Municipality's Share of DSSAB | slc.77A.L9960.C01.03 | 0 | |
| Accumulated Surplus (Deficit), Remeasurement Gains (Losses) | % of Municipality's Share of DSSAB | slc.77A.L9970.C01.03 | 0 |
OTHER ENTITIES (DSSAB, HEALTH UNIT, OTHER AND TOTAL ALL)50 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Health unit | Not listed | slc.77B.L0210.C01.0A | Not mapped | Timiskaming Health Unit |
| Cash and cash equivalents | % of Municipality's Share of DSSAB | slc.77B.L0410.C01.03 | 0 | |
| Accounts receivable | % of Municipality's Share of DSSAB | slc.77B.L0420.C01.03 | 0 | |
| Investments | % of Municipality's Share of DSSAB | slc.77B.L0430.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L0496.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L0497.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L0498.C01.03 | 0 | |
| Accounts payable and accrued liabilities | % of Municipality's Share of DSSAB | slc.77B.L0610.C01.03 | 0 | |
| Debt | % of Municipality's Share of DSSAB | slc.77B.L0620.C01.03 | 0 | |
| Pensions and other employee benefits | % of Municipality's Share of DSSAB | slc.77B.L0630.C01.03 | 0 | |
| Other accrued liabilities | % of Municipality's Share of DSSAB | slc.77B.L0640.C01.03 | 0 | |
| Deferred revenue | % of Municipality's Share of DSSAB | slc.77B.L0650.C01.03 | 0 | |
| Asset Retirement Obligations | % of Municipality's Share of DSSAB | slc.77B.L0660.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L0696.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L0697.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L0698.C01.03 | 0 | |
| Tangible capital assets | % of Municipality's Share of DSSAB | slc.77B.L0810.C01.03 | 0 | |
| Inventories of supplies | % of Municipality's Share of DSSAB | slc.77B.L0820.C01.03 | 0 | |
| Prepaid expenses | % of Municipality's Share of DSSAB | slc.77B.L0830.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L0896.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L0897.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L0898.C01.03 | 0 | |
| Equity in tangible capital assets | % of Municipality's Share of DSSAB | slc.77B.L1010.C01.03 | 0 | |
| Reserves and reserve funds | % of Municipality's Share of DSSAB | slc.77B.L1020.C01.03 | 0 | |
| General surplus/(deficit) | % of Municipality's Share of DSSAB | slc.77B.L1030.C01.03 | 0 | |
| Accumulated Surplus (Deficit), Remeasurement Gains (Losses) | % of Municipality's Share of DSSAB | slc.77B.L1040.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L1097.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L1098.C01.03 | 0 | |
| Health unit | Not listed | slc.77B.L1210.C01.0A | Not mapped | Timiskaming Health Unit |
| Province of Ontario | % of Municipality's Share of DSSAB | slc.77B.L1411.C01.03 | 0 | |
| Land ambulance | % of Municipality's Share of DSSAB | slc.77B.L1450.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L1497.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L1498.C01.03 | 0 | |
| Government of Canada | % of Municipality's Share of DSSAB | slc.77B.L1611.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L1698.C01.03 | 0 | |
| Municipal billings | % of Municipality's Share of DSSAB | slc.77B.L1810.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L1898.C01.03 | 0 | |
| Investment income | % of Municipality's Share of DSSAB | slc.77B.L2010.C01.03 | 0 | |
| Deferred revenue earned | % of Municipality's Share of DSSAB | slc.77B.L2020.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L2097.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L2098.C01.03 | 0 | |
| Land ambulance | % of Municipality's Share of DSSAB | slc.77B.L2410.C01.03 | 0 | |
| Public health | % of Municipality's Share of DSSAB | slc.77B.L2420.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L2430.C01.03 | 0 | |
| DSSAB administration | % of Municipality's Share of DSSAB | slc.77B.L2440.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L2496.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L2497.C01.03 | 0 | |
| Other | % of Municipality's Share of DSSAB | slc.77B.L2498.C01.03 | 0 | |
| Accumulated Surplus (Deficit), Before Remeasurement Gains (Losses) | % of Municipality's Share of DSSAB | slc.77B.L9960.C01.03 | 0 | |
| Accumulated Surplus (Deficit), Remeasurement Gains (Losses) | % of Municipality's Share of DSSAB | slc.77B.L9970.C01.03 | 0 |
OTHER ENTITIES (DSSAB, HEALTH UNIT, OTHER AND TOTAL ALL)120 rows
| Line | Column | SLC | Amount | Text |
|---|---|---|---|---|
| Cash and cash equivalents | Total All | slc.77D.L0410.C01.01 | $14.4M | |
| Cash and cash equivalents | Municipality's Share | slc.77D.L0410.C01.02 | $49,526 | |
| Cash and cash equivalents | % of Municipality's Share of DSSAB | slc.77D.L0410.C01.03 | 0 | |
| Accounts receivable | Total All | slc.77D.L0420.C01.01 | $1.6M | |
| Accounts receivable | Municipality's Share | slc.77D.L0420.C01.02 | $5,675 | |
| Accounts receivable | % of Municipality's Share of DSSAB | slc.77D.L0420.C01.03 | 0 | |
| Investments | Total All | slc.77D.L0430.C01.01 | $4.1M | |
| Investments | Municipality's Share | slc.77D.L0430.C01.02 | $14,029 | |
| Investments | % of Municipality's Share of DSSAB | slc.77D.L0430.C01.03 | 0 | |
| Please specify | Total All | slc.77D.L0496.C01.01 | $156,000 | |
| Please specify | Municipality's Share | slc.77D.L0496.C01.02 | $537 | |
| Please specify | % of Municipality's Share of DSSAB | slc.77D.L0496.C01.03 | 0 | |
| Total Financial Assets | Total All | slc.77D.L0499.C01.01 | $20.3M | |
| Total Financial Assets | Municipality's Share | slc.77D.L0499.C01.02 | $69,767 | |
| Total Financial Assets | % of Municipality's Share of DSSAB | slc.77D.L0499.C01.03 | 0 | |
| Accounts payable and accrued liabilities | Total All | slc.77D.L0610.C01.01 | $2.1M | |
| Accounts payable and accrued liabilities | Municipality's Share | slc.77D.L0610.C01.02 | $7,053 | |
| Accounts payable and accrued liabilities | % of Municipality's Share of DSSAB | slc.77D.L0610.C01.03 | 0 | |
| Debt | Total All | slc.77D.L0620.C01.01 | $779,540 | |
| Debt | Municipality's Share | slc.77D.L0620.C01.02 | $2,682 | |
| Debt | % of Municipality's Share of DSSAB | slc.77D.L0620.C01.03 | 0 | |
| Pensions and other employee benefits | Total All | slc.77D.L0630.C01.01 | $1.4M | |
| Pensions and other employee benefits | Municipality's Share | slc.77D.L0630.C01.02 | $4,658 | |
| Pensions and other employee benefits | % of Municipality's Share of DSSAB | slc.77D.L0630.C01.03 | 0 | |
| Deferred revenue | Total All | slc.77D.L0650.C01.01 | $66,374 | |
| Deferred revenue | Municipality's Share | slc.77D.L0650.C01.02 | $228 | |
| Deferred revenue | % of Municipality's Share of DSSAB | slc.77D.L0650.C01.03 | 0 | |
| Asset Retirement Obligation | Total All | slc.77D.L0660.C01.01 | $5.1M | |
| Asset Retirement Obligation | Municipality's Share | slc.77D.L0660.C01.02 | $17,442 | |
| Asset Retirement Obligation | % of Municipality's Share of DSSAB | slc.77D.L0660.C01.03 | 0 | |
| Please specify | Total All | slc.77D.L0696.C01.01 | $4.5M | |
| Please specify | Municipality's Share | slc.77D.L0696.C01.02 | $15,612 | |
| Please specify | % of Municipality's Share of DSSAB | slc.77D.L0696.C01.03 | 0 | |
| Total Liabilities | Total All | slc.77D.L0699.C01.01 | $13.9M | |
| Total Liabilities | Municipality's Share | slc.77D.L0699.C01.02 | $47,674 | |
| Total Liabilities | % of Municipality's Share of DSSAB | slc.77D.L0699.C01.03 | 0 | |
| Tangible capital assets | Total All | slc.77D.L0810.C01.01 | $8.1M | |
| Tangible capital assets | Municipality's Share | slc.77D.L0810.C01.02 | $27,699 | |
| Tangible capital assets | % of Municipality's Share of DSSAB | slc.77D.L0810.C01.03 | 0 | |
| Prepaid expenses | Total All | slc.77D.L0830.C01.01 | $900,573 | |
| Prepaid expenses | Municipality's Share | slc.77D.L0830.C01.02 | $3,098 | |
| Prepaid expenses | % of Municipality's Share of DSSAB | slc.77D.L0830.C01.03 | 0 | |
| Total Non-Financial Assets | Total All | slc.77D.L0899.C01.01 | $9.0M | |
| Total Non-Financial Assets | Municipality's Share | slc.77D.L0899.C01.02 | $30,797 | |
| Total Non-Financial Assets | % of Municipality's Share of DSSAB | slc.77D.L0899.C01.03 | 0 | |
| Equity in tangible capital assets | Total All | slc.77D.L1010.C01.01 | $8.1M | |
| Equity in tangible capital assets | Municipality's Share | slc.77D.L1010.C01.02 | $27,699 | |
| Equity in tangible capital assets | % of Municipality's Share of DSSAB | slc.77D.L1010.C01.03 | 0 | |
| Reserves and reserve funds | Total All | slc.77D.L1020.C01.01 | $14.5M | |
| Reserves and reserve funds | Municipality's Share | slc.77D.L1020.C01.02 | $49,972 | |
| Reserves and reserve funds | % of Municipality's Share of DSSAB | slc.77D.L1020.C01.03 | 0 | |
| General surplus/(deficit) | Total All | slc.77D.L1030.C01.01 | -$8.1M | |
| General surplus/(deficit) | Municipality's Share | slc.77D.L1030.C01.02 | -$27,879 | |
| General surplus/(deficit) | % of Municipality's Share of DSSAB | slc.77D.L1030.C01.03 | 0 | |
| Please specify | Total All | slc.77D.L1097.C01.01 | $900,573 | |
| Please specify | Municipality's Share | slc.77D.L1097.C01.02 | $3,098 | |
| Please specify | % of Municipality's Share of DSSAB | slc.77D.L1097.C01.03 | 0 | |
| Accumulated Surplus/(Deficit) | Total All | slc.77D.L1099.C01.01 | $15.4M | |
| Accumulated Surplus/(Deficit) | Municipality's Share | slc.77D.L1099.C01.02 | $52,890 | |
| Accumulated Surplus/(Deficit) | % of Municipality's Share of DSSAB | slc.77D.L1099.C01.03 | 0 | |
| Ontario Works | Total All | slc.77D.L1410.C01.01 | $7.8M | |
| Ontario Works | Municipality's Share | slc.77D.L1410.C01.02 | $26,901 | |
| Ontario Works | % of Municipality's Share of DSSAB | slc.77D.L1410.C01.03 | 0 | |
| Child care | Total All | slc.77D.L1440.C01.01 | $11.3M | |
| Child care | Municipality's Share | slc.77D.L1440.C01.02 | $38,833 | |
| Child care | % of Municipality's Share of DSSAB | slc.77D.L1440.C01.03 | 0 | |
| Land ambulance | Total All | slc.77D.L1450.C01.01 | $5.2M | |
| Land ambulance | Municipality's Share | slc.77D.L1450.C01.02 | $17,889 | |
| Land ambulance | % of Municipality's Share of DSSAB | slc.77D.L1450.C01.03 | 0 | |
| Social housing | Total All | slc.77D.L1460.C01.01 | $2.2M | |
| Social housing | Municipality's Share | slc.77D.L1460.C01.02 | $7,730 | |
| Social housing | % of Municipality's Share of DSSAB | slc.77D.L1460.C01.03 | 0 | |
| Total Provincial Funding | Total All | slc.77D.L1499.C01.01 | $26.6M | |
| Total Provincial Funding | Municipality's Share | slc.77D.L1499.C01.02 | $91,353 | |
| Total Provincial Funding | % of Municipality's Share of DSSAB | slc.77D.L1499.C01.03 | 0 | |
| Social housing | Total All | slc.77D.L1610.C01.01 | $1.3M | |
| Social housing | Municipality's Share | slc.77D.L1610.C01.02 | $4,533 | |
| Social housing | % of Municipality's Share of DSSAB | slc.77D.L1610.C01.03 | 0 | |
| Total Federal Funding | Total All | slc.77D.L1699.C01.01 | $1.3M | |
| Total Federal Funding | Municipality's Share | slc.77D.L1699.C01.02 | $4,533 | |
| Total Federal Funding | % of Municipality's Share of DSSAB | slc.77D.L1699.C01.03 | 0 | |
| Municipal billings | Total All | slc.77D.L1810.C01.01 | $7.9M | |
| Municipal billings | Municipality's Share | slc.77D.L1810.C01.02 | $27,184 | |
| Municipal billings | % of Municipality's Share of DSSAB | slc.77D.L1810.C01.03 | 0 | |
| Total Municipal Contributions | Total All | slc.77D.L1899.C01.01 | $7.9M | |
| Total Municipal Contributions | Municipality's Share | slc.77D.L1899.C01.02 | $27,184 | |
| Total Municipal Contributions | % of Municipality's Share of DSSAB | slc.77D.L1899.C01.03 | 0 | |
| Investment income | Total All | slc.77D.L2010.C01.01 | $791,370 | |
| Investment income | Municipality's Share | slc.77D.L2010.C01.02 | $2,722 | |
| Investment income | % of Municipality's Share of DSSAB | slc.77D.L2010.C01.03 | 0 | |
| Please specify | Total All | slc.77D.L2097.C01.01 | $3.3M | |
| Please specify | Municipality's Share | slc.77D.L2097.C01.02 | $11,425 | |
| Please specify | % of Municipality's Share of DSSAB | slc.77D.L2097.C01.03 | 0 | |
| Total Other Revenues | Total All | slc.77D.L2099.C01.01 | $4.1M | |
| Total Other Revenues | Municipality's Share | slc.77D.L2099.C01.02 | $14,147 | |
| Total Other Revenues | % of Municipality's Share of DSSAB | slc.77D.L2099.C01.03 | 0 | |
| Ontario Works | Total All | slc.77D.L2210.C01.01 | $9.0M | |
| Ontario Works | Municipality's Share | slc.77D.L2210.C01.02 | $30,998 | |
| Ontario Works | % of Municipality's Share of DSSAB | slc.77D.L2210.C01.03 | 0 | |
| Child care | Total All | slc.77D.L2240.C01.01 | $11.4M | |
| Child care | Municipality's Share | slc.77D.L2240.C01.02 | $39,371 | |
| Child care | % of Municipality's Share of DSSAB | slc.77D.L2240.C01.03 | 0 | |
| Social housing | Total All | slc.77D.L2250.C01.01 | $7.9M | |
| Social housing | Municipality's Share | slc.77D.L2250.C01.02 | $27,120 | |
| Social housing | % of Municipality's Share of DSSAB | slc.77D.L2250.C01.03 | 0 | |
| Total Social Services | Total All | slc.77D.L2299.C01.01 | $28.3M | |
| Total Social Services | Municipality's Share | slc.77D.L2299.C01.02 | $97,490 | |
| Total Social Services | % of Municipality's Share of DSSAB | slc.77D.L2299.C01.03 | 0 | |
| Land ambulance | Total All | slc.77D.L2410.C01.01 | $10.3M | |
| Land ambulance | Municipality's Share | slc.77D.L2410.C01.02 | $35,540 | |
| Land ambulance | % of Municipality's Share of DSSAB | slc.77D.L2410.C01.03 | 0 | |
| DSSAB administration | Total All | slc.77D.L2440.C01.01 | $39,324 | |
| DSSAB administration | Municipality's Share | slc.77D.L2440.C01.02 | $135 | |
| DSSAB administration | % of Municipality's Share of DSSAB | slc.77D.L2440.C01.03 | 0 | |
| Total Health Services | Total All | slc.77D.L2499.C01.01 | $10.4M | |
| Total Health Services | Municipality's Share | slc.77D.L2499.C01.02 | $35,675 | |
| Total Health Services | % of Municipality's Share of DSSAB | slc.77D.L2499.C01.03 | 0 | |
| Net Financial Assets | Total All | slc.77D.L9910.C01.01 | $6.4M | |
| Net Financial Assets | Municipality's Share | slc.77D.L9910.C01.02 | $22,093 | |
| Net Financial Assets | % of Municipality's Share of DSSAB | slc.77D.L9910.C01.03 | 0 |
Source: Ontario Financial Information Return (FIR) open data. Municipal comparisons should consider tier and type because upper-tier and lower-tier services can overlap.