2013 Annual Report
Transcription
2013 Annual Report
2013 Annual Report District of Ucluelet 2 2013 Annual Report Table of Contents Message from the Mayor ......................................................................................................................... 5 District Council .......................................................................................................................................... 6 Message from the Chief Administrative Officer ....................................................................................... 7 District of Ucluelet Organization .............................................................................................................. 9 Finance and Administration .................................................................................................................... 11 Parks and Recreation .............................................................................................................................. 17 Environmental and Emergency Services................................................................................................. 23 Planning, Bylaw and Building Services Department ............................................................................... 44 Public Works ........................................................................................................................................... 52 Auditors Report....................................................................................................................................... 59 Financial Reporting Responsibility .......................................................................................................... 61 Financial Statements............................................................................................................................... 63 Statement of Financial Position ........................................................................................................... 63 Statement of Operations ..................................................................................................................... 64 Statement of Change in Net Financial Assets ...................................................................................... 65 Statement of Cash Flows ..................................................................................................................... 66 Notes to Financial Statements ............................................................................................................ 67 Cover photo used with the permission of Tourism Ucluelet ([email protected]) All other photos taken by District of Ucluelet staff members 3 4 2013 Annual Report Message from the Mayor As Mayor and representative of your elected council I am pleased to provide the opening comments for this Annual Report. As you read this report, which highlights the activities of the different Departments of the District, you can see our council and staff have been very busy. The community has a very dedicated and focused council and staff. I would like to use this opportunity to speak to two important issues. First is the relationship between council, staff and the community and the second is our relationship with our neighbours. We are a very busy community. Our various boards and societies are recognized leaders both regionally and provincially for the work they do. Whether we are speaking of the Wild Pacific Trail, Aquarium, Historical/ George Fraser Society, Women’s Resource Society or Senior Housing, (to mention a few), Ucluelet has set a remarkable standard for developing quality community projects and programs. Communication is vital to this success and demonstrates community support and encourage for these many organizations. The council considers communication as a priority and has made an effort to publish newsletters, launch a new website, submit articles to the press, hold public open houses and meet individually or collectively with many organizations. We have chosen to do this not only for economic efficiency but also out of respect and support for the work of our many volunteers and boards. The District council has also taken the opportunity to visit our neighbouring communities and elected officials to discuss our common goals and better understand the interests of our neighbours. We believe visiting our neighbouring communities establishes more supportive ties particularly regarding larger issues such as improvements to Highway 4, fibre optics to the coast, health and education concerns. Thank you Ucluelet Bill Irving Mayor 5 2013 Annual Report District Council Councillor Randy Oliwa, Councillor Dario Corlazzoli, Councillor Sally Mole, Councillor Geoff Lyons, and Mayor Bill Irving (Back to front & left to right) 2013 to 2015 6 2013 Annual Report Message from the CAO It is my great pleasure to present the 2013 Annual Report for the District of Ucluelet. It has been another busy year for council and staff with many projects completed and new ones begun. I hope you find this report informative and that it provides a level of transparency and accountability for the operations of the district staff and council. Major construction projects completed in 2013 included: Bay Street Water Treatment Plant, Pigging Chamber system for water pipe cleaning, Improvements at Small Craft Harbour, taking on of a new audit firm and preparation to meet changes to auditing requirements, Completion of a Parks and Recreation Master Plan, Ongoing high level training of Fire Brigade members, continued leadership in the Tsunami Debris Management field, completed a permitting and bylaw notification system, completed a core review of planning services, and completed the tourism signage program to name but a few. The department sections of this report endeavour to provide residents with an account of the work we have completed, an analysis of its level of success and the goals for 2014. The achievements highlighted in this Annual Report are a direct result of the work done by the District of Ucluelet staff who strives to provide outstanding service to the community. All staff are committed to transparency and accountability as the cornerstone of the service they deliver. 2013 was successful due to the leadership provided by the District Council and the numerous contributions from our community groups and volunteers. My thanks to all in the community for your efforts in 2013 and I look forward to continued success in 2014. Please feel free to contact me with your comments, I welcome your input. Sincerely, Andrew Yeates 7 8 2013 Annual Report Organization VISION Our vision for the District of Ucluelet is to be a healthy, accountable and progressive organization that is supportive of its staff, and is outstanding in the provision of service to the public. VALUES Respect Commitment Honesty Teamwork Integrity Visionary MISSION Our mission is to transform the organization into a healthy, safe place where a culture of empowerment challenges staff to work together to provide the best in government services to the residents of the District of Ucluelet. 9 10 Finance & Administration Department Overview The Finance and Administration department’s primary responsibility is to maintain the business foundation of the District. It’s objective in achieving this is to provide accurate, timely information and support to the community, District departments, and Council. The department invests a considerable portion of its time and resources to Council-decision support and managing the financial, administrative, and legislative responsibilities of the District of Ucluelet. Additionally, the department provides some IT-related support to improve the effectiveness of internal and external communications, as well as exploring and incorporating technology-based information management and reporting tools to ensure accountability and transparency in all of the District’s practices. Service and Accountability. The Finance and Administration department’s key responsibilities include: Prepare the District of Ucluelet’s Five Year Financial Plan Track and report on the District’s capital assets to the Provincial Government Collate articles for, design, and distribute the District’s triannual newsletter, the District Dispatch Update and maintain the District portion of the community web portal to provide information on council meeting dates, council agendas and minutes, proclamations, informational items, and financial updates Finance public infrastructure Plan for future municipal expenses Set the property tax rate annually, through direction from Council Notify the public of tax and utilities, business licence renewals, and pet licence renewals 11 Finance & Administration Department Overview Manage the District’s annual financial auditing process Prepare the annual financial statements Maintain and update District contracts Maintain and manage access to corporate records, including District bylaws Conduct general management of the District of Ucluelet Provide superior customer service to the District’s citizens, assisting them with items such as: notifications and payments for property tax, dog licences, utilities, and business licenses Serving our community. Manage the District’s physical and electronic records Perform general accounting and payroll Generate efficiencies and continually improve service delivery to our citizens and businesses by providing exceptional service Create and manage District bylaws Perform financial reporting and internal controls Respond to requests received under the Freedom of Information and Protection of Privacy Act Provide administrative support to Council members, including the preparation and safekeeping of agendas, minutes, and bylaws for Council, Committee, and Commission meetings Oversee Small Craft Harbour lease for DFO Commit to achieving Council’s directives and remain focused on the goals put forth to ensure the department is aligned with the community vision 12 Finance & Administration 2013 Accomplishments Procured a change machine for the Small Craft Harbour Assisted in procuring two street lights for the Small Craft Harbour Optimized various recurring tasks for efficiency and accuracy by utilizing full breadth of tools available; for example, accounting for harbour revenues, generating invoices for water metered properties, and maintaining internal databases The Finance Committee held a public input session to garner community participation in developing strategic direction for the 2014-2018 Five Year Financial Plan Went to tender and hired a new auditing firm, KPMG LLP Hired a new Harbour Master Began review of the Fees and Charges bylaw Completed and sent in a repayable loan agreement with Barkley Community Forest in the amount of $22,500 Began resolution-tracking to assure the timely completion of Council-directed tasks with quarterly reporting to Council Underwent review and revision of Financial and Administrative policies and procedures Completed and put out three District Dispatch newsletters (Spring, Summer, and Fall editions) Equipped Council with a computer in the main office for ease of access to budgetary information and policies Assisted other departments with grant applications and reporting Began audit of internal records - physical and electronic; under the Electronic Records Management System review, underwent strategic restructuring of electronic filing system for efficacy and security Prepared list of properties going to tax sale 13 Getting things done. Finance & Administration 2014 Work Plan Looking ahead. Advance the District of Ucluelet’s Communication Strategy utilizing the District newsletter, modern technologies, and social networking services Success will be affirmed by increased visitation to the community web portal and council meetings, as well as positive feedback from residents on the format and content of the web portal Complete the Records Management Audit and Implementation Program for physical and electronic filing Success will be affirmed by increased efficiencies in information-retrieval and reduced occurrences of paper-trail gaps, contributing to: improved accuracy in reporting and overall productivity, cost-saving by increasing operational efficiency, and increased employee and customer satisfaction Perform internal review of daily operations and prepare revised and new procedures for departmental tasks to ensure streamlined performance and accuracy Success will be affirmed by the completion of an updated procedural manual for the Department, resulting in the subsequent increase in reporting accuracy and consistency Explore strategic business efficiencies to optimize revenue stream and ensure maximum convenience to community in accessing the District’s services Success will be affirmed by the identification and utilization of financially viable revenue streams, increasing the spending power of the District; Success may also be affirmed in the positive feedback from residents on the creation of new and updated District forms and applications to be hosted on the community web portal Update the Fees and Charges Bylaw Success will be affirmed by the revision and adoption of an updated Fees and Charges bylaw 14 Finance & Administration By The Numbers 1,627 People $ 4.5 Million in Ucluelet in annual revenue (approx.) 30 Employees 23 Percent work at the District of Ucluelet of these are over age 65 25 Percent of the population is eligible for Home Owner Grants 1,143 Hectares 26 Kilometers of Taxable Area (assessed for taxation) of paved road in Ucluelet 9 Ha 616 Ha are water are land 518 Ha are exempt e.g. public parks, roadways, or property owned by the Federal or Provincial government 15 16 Parks & Recreation Department Overview The Ucluelet Parks and Recreation vision statement is to positively affect the overall health and well being of the community by providing the best in recreation, tourism, and parks services to the residents of the District of Ucluelet and the community at large. As a “public good” parks and recreation are viewed as essential services. They are fundamental, core building blocks of a healthy and flourishing community. The Ucluelet Parks & Recreation Master Plan Executive Summary notes that Ucluelet has a strong sense of community. We feel this is reflected in the wide variety of recreation programs offered here and the special events occurring in the community each year. In 2014, the Parks & Recreation Department will further undertake an internal core review to assess our operations and how we can further develop our offerings to citizens of Ucluelet and area. By continuing to provide and support excellent programs, special events, and facilities we hope to strengthen the sense of community. A Strong & Healthy Community 17 Parks & Recreation 2013 Strategic Plan Accomplishments Other parts of the work plan have been adjusted or expanded for 2014, such as implementation of a Special Events form, the implementation of the Parks & Recreation Master Plan and the establishing of the baseline for the parks program. A Core Review was not conducted in 2013 due to the fact that a complete staff change occurred. However, this will be one of the focuses of the Parks & Recreation Department for 2014. ADMINISTRATION Completing and implementing Parks & Recreation Master Plan Reviewing baseline for budget Finalizing outstanding grants Assessing maintenance, usage, fees & charges - ongoing TOURISM Facilitating and reporting out on Resort Municipality Initiative Researching AV/sound systems for UCC – deferred to 2015 Reviewing feasibility for conferences/conference services PROGRAMMING Evaluating programs and identifying gaps - ongoing Creating formalized partnership with Pacific Rim Arts Society - reassessing 18 Parks & Recreation 2013 Strategic Plan Accomplishments SPECIAL EVENTS Creating a “How to” information bulletin for outside groups – Special Events form was created Creating a standardized form for the Department – to be completed in 2014 PARKS Further establishing baselines for Parks and Grounds – still a part of the core review Creating a Playground replacement plan/policy – not completed Constructing St. Jacques Park – not completed Moving together. 19 Parks & Recreation 2014 Strategic Plan - Opportunities COMMUNITY Communication To participate in the creation of an overall communications strategy for the District Waiving Fees To establish a Municipal policy for facility use by September 2014 Facilities Planning To finalize an overall inventory of municipal recreation facilities and to create a template for maintenance requirements/long term prognoses for those facilities Accessibility To apply for funding to carry out a Facilities Accessibility Assessment Volunteer Base To create an overall database for volunteers in the community To create a document that looks at the Recruitment/Retention of volunteers Event Coordination To create a template for Special Events To work with and support other community organizations in regards to new events COUNCIL Reporting Quarterly Reports Annual Report 20 Parks & Recreation 2014 Strategic Plan - Opportunities PARKS & RECREATION DEPARTMENT Administration Complete Core Review The Department will start the process of a core review , looking at all aspects of the department from the ground up Programming Identify and apply for grants To ensure that programming continues to be leading edge with a focus on Arts & Culture and current trends Parks Planning To continue to collaborate with Public Works to establish an operating and Beautification Plan for District facilities and green spaces 21 Parks & Recreation 2013 Recreation Program Registration 22 Environmental & Emergency Services Emergency Services Overview Emergency Services supports and maintains a community emergency management system through preparation, response, and recovery for emergency and disasters. In May 2009, the Emergency Management Department was formalized by bringing the following community services under one leadership: Ucluelet Volunteer Fire Brigade, Ucluelet Emergency Social Services, and Ucluelet Emergency Coordinating Committee. Ucluelet Volunteer Fire Brigade (UVFB) The Ucluelet Volunteer Fire Brigade (UVFB) has been providing fire services for the community of Ucluelet for over 60 years. Each year the UVFB responds to an average of 60 callouts for fire and motor vehicle accidents in Ucluelet, Electoral “Area C” of the ACRD, sections of Highway 4, the Pacific Rim National Park Reserve, and Tofino (when mutual aid assistance is requested). Currently, the fire brigade has 17 dedicated volunteers, consisting of a fire chief, deputy fire chief, captain, officer, 2 lieutenants and 11 active members. The UVFB operates from one fire hall located at 1520 Peninsula Road. Brigade members meet every Tuesday evening and on occasion during weekends to practice their specialized skills and work towards their National Fire Protection Association (NFPA) certification. The UVFB’s main priority is providing services within the boundaries of the District of Ucluelet. Since 2010, with the assistance of Port Alberni Fire Department, the fire brigade has been working on Level I and Level II NFPA 1001 training program. The NFPA 1001 program consists of 10 modules and is endorsed by the Justice Institute of British Columbia. Level I is the provincial standard for all paid and volunteer fire fighters. In June 2013, 8 brigade members graduated to the Level II standard. In December 2014, 5 brigade members will graduate to the Level II standard, while 4 members are working towards Level I. Upon completion of all ten modules, fire fighters are issued a Certificate of Achievement with both International Fire Service Accreditation Congress and ProBoard seals. The graduation of these dedicated volunteers is a momentous occasion for the fire brigade, the District, and the community. 23 Environmental & Emergency Services Department Overview Emergency Social Services (ESS) The ESS team is responsible for coordination of the provisions shelter, food, clothing, transportation, medical services and reunification services to victims of emergencies and disasters for up to 72 hours. The ESS team meets monthly and is comprised of approximately 15 volunteers. Emergency Coordinating Committee (ECC) Emergency management utilizes a “four pillar” approach that includes preparedness, mitigation/prevention, response, and recovery. The Emergency Coordinating Committee is responsible for developing and maintaining District emergency, response and recovery plans. This committee meets every month and is a multidisciplinary group with representation from the RCMP, UVFB, BC Ambulance Service, Coast Guard, Royal Canadian Search and Rescue, District (Public Works, Finance, Planning, Recreation), Canadian Rangers, Pacific Rim National Park Reserve, West Coast Inland Search and Rescue, Emergency Social Services, Yuułuʔiłʔatḥ, Alberni Clayoquot Regional District “Area C, and volunteers from the public that bring expertise in emergency management. The committee commenced in 2009 with the original purpose to develop and maintain an emergency plan that ensures an effective strategy to address many possible types of emergencies and disasters for the community of Ucluelet. With a living draft emergency plan in place, the committee expanded their roles and responsibilities through task groups. The Emergency Management department aims to safeguard the wellbeing of residents and visitors through preparation, response, and recovery. This department support all components of the emergency management system through teamsmanship, ongoing training, improving resources, and collaborative processes. 24 Environmental & Emergency Services 2013 Accomplishments Ucluelet Volunteer Fire Brigade Hired four new members - Developed a training itinerary and delivery schedule - Carried out and completed a rigorous training schedule - Eight crew members completed all of the modules for Level 2 certification, including Live Fire 2, of the NFPA - Five crew members completed modules for Level 1 - All members completed Electrical Safety training and First Responder First Aid Enhanced the occupational health and safety program by completing thorough documentation Collaborated with the ACRD and advanced on a service agreement for Long Beach Airport Initiated and expanded on an automatic aid agreement with the District of Tofino Responded to 4 structural fires (1 hotel and 3 house fires—2 fires were total losses) in an effective and safe manner, and completed appropriate fire reporting Researched and worked with Port Alberni Fire on a centralized records management and database system to maintain record keeping standards Supported the 4th Vancouver Island Porsche Club fundraising event; approx. $5, 200 was donated to the Brigade Emergency Social Services Met on a monthly basis Level 1 Response training (drills, table top exercises, etc.) Prepared a draft Level 1 Response Plan Provided ESS to victims for a hotel fire and 2 structural house fires Installed a wheel cart for easy access to ESS supplies in the EOC Hosted an ESS Meet and Greet course in Ucluelet Attended Emergency Preparedness Conference Volunteered at a water station for the Edge to Edge Marathon Prepared level 2 response bins 25 Environmental & Emergency Services 2013 Accomplishments Emergency Coordinating Committee Conducted annual Federal and Provincial emergency events (Emergency Preparedness Week, Shake Out, etc.), and delivered effective public educational information sessions and displays during community events and media outlets Conducted monthly ECC meetings with detailed minutes and established task groups Obtained emergency kits for each department and District building Participated in a Emergency Preparedness Workshop at the Tofino Hospital Met with Seaview Seniors Home to discuss emergency preparation and response Equipment research and order of a high frequency single-sideband modulation (HAM radio upgrade) and purchased 5 new radios for the EOC Reviewed and commented on EMBC’s Tsunami Notification Process Plan and addressed Council’s resolution regarding Provincial efforts with tsunami notification Expanded on Ucluelet’s tsunami emergency evacuation and community safe zone notification educational brochure for community residents and visitors Completed EOC 120 Emergency Operations and EOC 185 Information Officer training for JIBC Emergency Management Certificate Prepared a briefing for the UBCM regarding a Mass Medical Emergency Plan for a Major Disaster 26 Environmental & Emergency Services 2014 Work Plan Ucluelet Volunteer Fire Brigade Explore options for a centralized records management and database system to maintain electronic record keeping and enhance the occupational health and safety program. In the meantime, improve record keeping by completing comprehensive records of callouts, training program, equipment, maintenance schedules, etc. Develop a leadership contingency plan (training, recruitment, etc.) and advance in-house education training and succession management program to ensure effective long-term capacity. Continue with the development of the NFPA training program and offer specialized courses and advanced learning opportunities. Five crews members will achieve Level 2 by December 2014 and 4 crew members will achieve Level 1 by December 2014. Level 1 crew members will also conduct Level 1 Live Fire training. Continue with Level 2 NFPA for 5 crew members Recruit a cohort of 3 to 5 new members and initiate Level 1 NFPA training Regional resiliency - review, update, develop and/or support mutual aid, service and/or sector agreements with Yuułuʔiłʔatḥ, PRNPR, Tofino Fire and ACRD airport Develop an operational tool kit (e.g., prepare relevant operational guidelines, develop a hydrant and civic map, resource book, etc.) Conduct an emergency/disaster evacuation workshop and community drill Work with Yuułuʔiłʔatḥ (Ittatsoo) Fire Dept. on C2C joint projects Research fire truck replacement options for 2017 Complete a resource contact information document for fire hall and fire trucks Complete a draft pre-planning document for high risk structural facilities Expand on creating a safe, positive, and professional work environment Respond to any incidents in a safe and effective manner 27 Environmental & Emergency Services 2014 Work Plan Thornton Motel Chief Eeftink 28 Environmental & Emergency Services 2014 Work Plan Emergency Coordinating Committee Conduct annual Federal and Provincial emergency events, conduct public educational info sessions, provide emergency displays at community events, host an Open House, etc. Support residents with neighbourhood emergency programs Practice the emergency plan with the ECC through tabletop exercises and drills, and exercise a community emergency drill during Emergency Preparedness Week and the ShakeOut Event Collaborate with the Pacific Rim National Park Reserve on the CoastSafe Program to improve on tsunami signage, mapping and additional tools required to educate the public on tsunami response Prepare a resolution for UBCM regarding a Mass Medical Emergency Plan for remote communities at risk of a subduction zone event that do not have VIHA facilities with code orange mass medical plans Recruit experts to provide accurate information on hazards and risks, and explain mitigation measures and host a Provincial/Federal Earthquake and Tsunami Forum and present Ucluelet’s Emergency Plan to the community Update and finalize the emergency plan, and develop a draft community disaster recovery plan Offer Amateur radio training to ECC members and fire responders, as well as, an information session by a HAM radio consultant Develop and implement an in-house education training and succession management program to ensure long-term capacity Enhance emergency educational brochures Order and install emergency supplies in the USS containment cache Participate in regional emergency working group meetings Conduct quarterly inspections (update and organize) at the EOC Participate with the Regional Emergency Committee Prepare a thorough presentation for Ucluelet’s Emergency Program 29 Environmental & Emergency Services 2014 Work Plan Emergency Coordinating Committee (Cont.) Develop an integrated emergency communications strategy: - Update a protocol agreement with Long Beach Radio for emergency events - Test, implement and monitor an internal and external emergency notification system - Research tsunami sirens - Update website and establish social media for relaying emergency messages - Install an emergency notification board in collaboration with Ucluelet’s High School - Continue to work with the local newspaper with public outreach - Participate in the new website design and prepare emergency event notifications Complete EOC-132 Community Recovery training and JI emergency training courses Update sector agreement for electoral area C Update the emergency community profile and provide to EMBC, which will be utilized as a pilot for the MidIsland Emergency Managers on Vancouver Island Prepare an emergency information document for substitute emergency coordinators Emergency Social Services Level One Response refresher, complete and finalize a Level 1 Emergency Plan, update Level 1 Response paper work packages, practice the plan, and apply lessons learned, and present the plan to Council Training: Registration and Referrals, Site Management, Intro to Reception Center, Intro to Group Lodging, and Managing Walk-in Volunteers Preplanning: obtain support from business regarding their support during an emergency (complete identified resource acquisitions) Training (drills, exercises, tabletops) for Level 2 Response Develop a leadership contingency plan and expand on team morale Attend the Vancouver Island Emergency Preparedness Conference Update comfort kits Expand on team recruitment Volunteer at the Edge to Edge Marathon Water Station 30 Environmental & Emergency Services 2014 Work Plan Ucluelet Emergency open House for Emergency Preparedness Week 31 Environmental & Emergency Services 2014 Work Plan Emergency Management Goals - Preparation, Response, Recovery Preparation - Increased safety and resilience for residents and visitors - Enhance cross-government and stakeholder coordination - Build internal and external capacity - Enhance Ucluelet’s ability to manage large scale and catastrophic events Response and Implementation - Implement additional tsunami signage, mapping, and tools required to educate the public on tsunami response - If required, effectively and efficiently implement the Emergency Recovery Plan Recovery - Develop an Emergency Recovery Plan ShakeOut Event 32 Environmental & Emergency Services Community Profile Christine Brice - ESS Christine Brice has volunteered with Ucluelet's ESS team since 2004 and has co-chaired Ucluelet’s ESS committee since 2009. During this time, Ms. Brice has promoted emergency support through exceptional leadership, training enhancement, incident response effectiveness, onsite management, and community involvement. In 2009, Ms. Brice commenced Ucluelet’s ESS committee along with co-chair Darleen Rouleau. Over the last 5 years, the two Chairs have worked diligently with approx. 10 active volunteers and have built a competent team. In 2012 and 2013, the ESS committee responded skillfully to victims in a variety of structural fires, including 2 hotels, a restaurant, and 4 house fires. Ms. Brice has been very active with advancing the ESS teams knowledge through training, exercises, and drills. The training and achievements are exceptional for a small volunteer based committee. The team has taken courses in Reception Center set up, Meet and Greet, Registration and Referrals, Documentation and Resource Acquisition, and specific training for supervisors. This is a reflection of Ms. Brice’s hard work, encouragement, coaching, and management of the ESS committee. Since the establishment of the committee, the volunteer moral has been very positive and has reflected in additional volunteer efforts, such as the water station at the Edge to Edge Marathon. If Ms. Brice is not leading her team in training, she is busy recruiting, developing resource inventories, preplanning, ensuring adequate and thorough documentation, establishing operational guidelines, developing leadership contingency plans, leading educational programs, collaborating with Tofino's ESS team, assisting Ucluelet’s ECC, and displaying supreme leadership to her team and community. Christine Brice has bettered the community of Ucluelet and the ESS industry through ongoing dedication to training, excellent response, and professionalism. The District of Ucluelet and Emergency Service Department would like to thank Christine Brice and her family for their ongoing commitment to ESS for the community of Ucluelet. 33 Environmental & Emergency Services Environmental Management Overview Ucluelet is located in a biologically rich and diverse region with ecosystems of a sensitive nature. The Environmental component was added to Emergency Services in March 2012 to assist the Emergency, Planning, Public Works, and Recreation Departments with programs associated with the maintenance or improvement of natural ecosystems. In an effort to protect and preserve our unique marine environment, urban forests, and green spaces, the Environment Department will initiate ’green initiatives’ through initiative concepts, ecological objectives, and collaborative processes. In March 2012, the Environment Department established a Marine Debris Program as there was a high level of uncertainty on the quantity and movement of Japanese Tsunami Marine Debris (JTMD) following the Great Eastern Japan Earthquake. Monitoring the approximate 1.5 million tons of floating material in the Pacific is not an easy task, as wind and ocean currents greatly disperse materials leaving satellite tracking ineffective. Based on forecasts, the peak of the debris is anticipated to arrive in waters off Alaska to California in 2014, and is expected to trickle in for five years. The District is working with local, provincial, federal and international partners to collect data, assess the debris, and reduce possible impacts to our natural resources and coastal communities. This local initiative has been recognized as a program that can serve as a model for other local government planning. Ucluelet’s Marine Debris Program is adaptive to the JTMD situation as it evolves, and the response and recovery plan will act as a template for Ucluelet’s Community Disaster Recovery Plan. Japanese skiff found on Oct 8, 2013 at Long Beach. This vessel contained Japanese biofouling species. 34 Environmental & Emergency Services 2013 Accomplishments Marine Debris Program Continued with Ucluelet’s Marine Debris Program to address JTMD. The program consist of the following: - NOAA Marine Debris Monitoring Assessment Project (monthly shoreline inventory with USS students, data analysis, and reporting) - Debris removal projects with a variety of partner agencies e.g. Japan Love, Great Canadian Shoreline Program, Pacific Rim National Park Reserve (PRNPR) and established specialized cleanup teams - Collection and analysis of Japanese architecture - Biofouling species monitoring and reporting for the National Science Foundation (NSF) Rapid Response research program - Response and recovery plan (disposing/recycling/reusing of debris items) - Communications plan - Public cooperation through marine debris reporting and long-term awareness Completed a detailed inventory of all collected probable Japanese marine species (uncovered 7 possible species). Discovered the first recognized JTMD material with probable Japanese species to be documented in BC and the first JTMD wood to land in North America with living Japanese biofouling. Preserved and shipped aquatic invasive species (AIS) to Oregon State University and the DFO for tissue and shell sampling, genetic and isotope analysis, and endosymbionts. Collection, analysis, and inventory of Japanese architecture that arrived in March and April 2013 (leading edge of moderate windage). This research was shared and acclaimed by scientists in west coast US states, government officials, and Japanese relations. Collaborated with the Provincial/Federal Japanese Tsunami Debris Coordinating Committee subcommittees Debris Mgt. Planning and Scientific Monitoring Teams Coordinated a specialized regional team to remove debris via aerial operations at Florencia Bay. The longlining operation recovered 6 helicopter sling loads of unique Japanese architecture ranging from 12-29 ft., weighting from 300 to 900 Ibs Coordinated a debris removal project in the Broken Group Islands for 30 volunteers from Japan Love, as well as a 2nd anniversary memorial event Coordinated a debris removal project in the Broken Group Islands for 70 volunteers from Japan Love and for Consul General Mr. Seiji Okada Hosted a regional meeting, shoreline monitoring event, and a debris removal project in the Broken Group for the Japanese Environmental Action Network (JEAN) and Japan MoE delegates 35 Environmental & Emergency Services 2013 Accomplishments Marine Debris Program (Cont.) Coordinated a cleanup affiliated with the Vancouver Aquarium in Ucluelet’s Harbour Initiated preparations for the 1-year tsunami debris proposal for the Ucluelet & Barkley Sound Shoreline Cleanup Program Attended, presented, and participated in the Coast Communities Capacity Building working group, Environmental Impact workshop, and the Response working group at the 6th Annual Marine Debris conference in Honolulu, Hawaii Collaborated with the removal, storage, radiation monitoring, and AIS inventory for the tsunami debris boat that was discovered at Long Beach Presented Ucluelet’s Marine Debris Program: press release at the Vancouver Consul General’s private residence, JEAN and MoE Japan Gov’t regional meeting, Van Isle 360 competitors, Ukee Day public event, Ucluelet Aquarium Speaker Series Ucluelet Aquarium information session with Dr. James Carlton, PRNPR Speaker Series, and the 6th Annual Marine Debris Conference in Honolulu, Hawaii Provided effective and consistent communication with stakeholders, partners and media groups. Hosted a variety of media groups and conducted several live radio, television, and newspaper interviews. Dialogue with Discovery Channel regarding a documentary was conducted, as well as an interview by the Lost and Found documentary. 36 Environmental & Emergency Services 2013 Accomplishments Marine Debris Program (Cont.) Community engagement. 37 Environmental & Emergency Services 2013 Accomplishments Marine Debris Program (Cont.) Collaborated with Son Bird Refuse and Recycling on marine debris end-of-life and sustainable solutions for marine debris Met Dr. Kazue Tazaki with the Department of Earth Sciences, Kanazawa University Kakuma, Japan. Dr. Tazaki is an expert on electron microscopy, biofilms, and biochemistry of soils and water, and conducts research on radiation at the Fukushima Reactor. Dr. Tazaki measured Ucluelet’s driftage material with Scanning Electron Microscopy equipped with Energy Dispersive X-ray spectrometer (SEM-EDS) and discovered background count on a weathered rope on a Japanese aquaculture float. Results suggest that the float rope absorbed radioactive materials (cesium, thorium, uranium, neptunium, and plutonium elements) from the Fukushima Nuclear Plant by using microorganisms on the surface of the rope. Environment Program Supported the Public Works dept. with permitting and reporting requirements required for DFO for the implementation of Phase 1 of the boat launch project Collaborated with Son Bird Refuse and Recycling on sustainable solutions and processing equipment for recycling marine debris, and met with Electro Recycle regarding stewardship programs 38 Environmental & Emergency Services 2013 Accomplishments Marine Debris Program (Cont.) 39 Environmental & Emergency Services 2014 Work Plan Marine Debris Program - Submit a proposal to the MoE to obtain funding for a 1-year project within Ucluelet’s municipal boundary, PRNPR, and Nuu-chah-nulth territory - Implement the Ucluelet & Barkley Sound Shoreline Cleanup Program - Prepare a summary report to MoE for their audit review (detailed accounting, description of work completed, metric achievements, partners involved, etc.) after completing this program Coordinate a debris removal project with 70+ volunteers from the Japan Love Project and the International Volunteer University Student Association, along with a sorting debris recycling project, 3rd anniversary memorial event, and public information sessions for the elementary school and public Prepare a communication strategy and continue to develop positive media relations: prepare media advisories, press releases and prepare key messages and conduct interviews for radio, television, documentaries, and newspapers Provide the Japan Government and Japan Consulate headquarters in Tokyo with a copy of Ucluelet’s Marine Debris Program presentation Public education, citizen involvement, and present Ucluelet’s Marine Debris Program to public interest groups, Japanese relations, government officials, and scientists Work towards a JTMD memorial monument with Japanese partners, the community, and partner agencies Collaborate with Tourism Ucluelet and the Chamber of Commerce on eco-tourism opportunities Work towards establishing a sister city in Japan Work with the Japan Consulate to return confirmed JTMD to Japan 40 Environmental & Emergency Services 2014 Work Plan Environment Program Assist Public Works with Phase 2 of the boat launch and other programs associated with the maintenance and/or development of natural ecosystems Research electric car stations and develop steps for installation of a new station 41 Environmental & Emergency Services Community Profile Sargent Jeff Swann - Volunteer for Ucluelet's ECC Sergeant Jeff Swann has a passion for community service. With a long lineage of policing in his family, Sgt. Swann and his two sisters naturally followed the footsteps of their great-grandfather an Irish Constabulary, a grandfather who policed for 43 years, a father that served the RCMP for 35 years, and a dedicated uncle who served as a Corporal. After receiving an English Major from the University of Alberta, Sgt. Swann wasted no time and graduated from the RCMP Academy in Regina, Saskatchewan in 1996. During his 19 years of service to the RCMP, Sgt. Swann has conducted diverse roles such as a Trainer, Senior Constable, Watch Commander, Corporal Plainclothes Supervisor, Acting Commander of Plainclothes Unit including a Drug Section, and a Detachment Commander. He established paramount accolades and unprecedented accomplishments at member posts in Barriere, Salt Spring Island, Fort St. John, and during his current position as a Detachment Commander in Ucluelet, BC. During this time, Sgt. Swann received Citizen of the Year award at Barriere Youth Police Officer of the Year for British Columbia, Police Officer of the Year at Fort St. John, District Commander’s Certificate of Appreciation at Ucluelet, Certificate of Appreciation from E Division Commanding Officer for 10 years of instructing DARE, and the Queen’s Diamond Jubilee Medal for his ongoing contributions and distinguished service to the community and to Canada. During the last 5 years in Ucluelet, Sgt. Swann established the Joint Vessel Enforcement Patrol Program that is now considered a Best Practice for all Island Districts on coastal waters of British Columbia, significantly reduced crime on the west coast, particularly with local drug trade, and provided supreme leadership to the Ucluelet Detachment and the citizens of Ucluelet. 42 Environmental & Emergency Services Community Profile Sargent Jeff Swann - Volunteer for Ucluelet's ECC (cont’d) Since 2009, Sgt. Swann has participated in Ucluelet’s Emergency Coordinating Committee with emergency plan development, EOC operations, table top and emergency evacuation drills, training and succession management, and exemplified core values of emergency management. Since 2012, Sgt. Swann has supported Ucluelet’s Marine Debris Program through provisions and resources for specialized cleanup teams for debris removal projects, participated in memorial services, and collaborated during projects and meetings. Sgt. Swann has also provided continual support toward the UVFB through incident command effectiveness, fire investigations, onsite safety awareness, teamwork, and community event collaboration. If Sgt. Swann is not leading his crew, he is busy teaching the DARE program, participating in Red Serge duty, attending community events and ceremonies, and working with the youth. In his free time, Sgt. Swann spends time with his wife and 4 sons, coaches’ hockey, assists with little league, participates with Beavers and Cubs, and is a huge supporter of Cops for Cancer. The District of Ucluelet and Emergency Service Department would like to thank Sgt. Swann and his family for their ongoing commitment to Environmental and Emergency Services, and for their ongoing dedication, support, and supreme leadership to the community of Ucluelet. 43 44 Planning, Bylaw, & Building Services Department Overview PLANNING The Planning Department provides professional and technical advice to Council on current and future uses of land in the District and on issues concerning housing, the environment, culture and heritage preservation, transportation, tourism, harbour and managed water uses, and socio-economic policies. Planning is responsible for the administration of zoning, land use and development applications. Community planning, parks and trail network systems, streamside protection, and long term visions such as the recently adopted Official Community Plan (OCP) all help to guide the yearly work plans and objectives of this Department. Building the future. The principle functions of the Planning Department are: Prepare land use plans and policies Serve the community by responding to a wide range of inquiries and applications related to the use and development of land Process development permits, board of variance referrals, and rezoning and subdivision applications Represent the District at council meetings, attend affordable housing committee meetings, and other Council appointed committees as required Administer land use bylaws, standards and policies while being familiar with legislation and other approving agency jurisdictions Review applications in accordance with community vision expressed in the Official Community Plan Provide public education of planning processes and opportunity for meaningful public consultation 45 Planning, Bylaw, & Building Services Department Overview BUILDING, LICENSE and BYLAW ENFORCEMENT This division of the Department maintains the quality of life for the District of Ucluelet’s citizens by ensuring safety through compliance with established building codes and community adopted bylaws. This division also receives and processes complaints and coordinates the bylaw enforcement activities for the District. The principle functions of this division are: Process building and sign permits, conduct license inspections, and process bylaw complaints Conduct building permit inspections in accordance with the BCBC, Building Bylaw and other related applicable bylaws or safety codes Provide public education and respond to inquiries related to building, license and relevant bylaws 46 Planning, Bylaw, & Building Services 2013 Strategic Plan Accomplishments The preparation of an Annual Report provides the opportunity to stop and reflect over the past year. With a sense of accomplishment we are able to see the results of civic engagement, involvement and collaborative efforts in the achievement of the past year’s Strategic Plan. The valuable input of our community members, business leaders and a dedicated staff and Council have once again been reflected in the successful accomplishments of the Department’s 2013 Strategic Plan. The following highlights are only a few of the many successes and learning opportunities afforded this small department’s team. We look forward to providing continued excellence in providing service to our community and building a strong base for future sustainable programmes, services and clarity for developers, land owners, businesses and those who express an interest in our livable community. 47 Planning, Bylaw, & Building Services 2013 Strategic Plan Accomplishments Completed an integrated permitting system and bylaw notification system Converted to department system of electronic storage for permits and department files Received a grant for parcel fabric greatly enhancing the GIS system and providing a high level of accuracy Completed a building/bylaw/license core review Completed a Building Bylaw, Board of Variance, and Zoning Bylaw Review; Final Adoption in 2014 Completed District Signage Program and implementation Completed Community Webpage Portal Conducted an ICBC signage and safety study in conjunction with Public Works Co-ordinated teamwork on the first District Open House 48 Planning, Bylaw, & Building Services 2013 Strategic Plan Accomplishments Continued to work with Historical Society to produce a Council adopted signage/plaque program Completed Phase I Design work and implementation of Public Boat Launch Joint Discussions on Heritage and Cultural Sites and Signage Participating Member on Board of LVI (Leadership Vancouver Island) West Coast Chapter–Investing and building human capacity within our seven west coast communities Completion of Phase II of the District Hall Renovations Continued support of Friday Night Market in Village Square Pursued Public Water Access points and Parkettes; began surveys, inventory and design discussions Budgeted for and began work with Historical Society on a District Wide Signage Programme for places of Historical and cultural significance Approved 31 Building Permit, 6 Development Permits Received 4 rezoning applications, 3 of which received Final Adoption Processed three Board of Variance applications Completed review of Department policies Began research on Council Procedural Bylaw and Development Approval Bylaw for 2014 Developed Council Policy Procedure Seminar and Workshop Began research on Heritage and Culture policies and community objectives Provided support in the EOC for Emergency Manager Provided mapping, graphic skills, project management and team support for Finance, Public Works and Recreation Department on the many team projects Making a difference. 49 Planning, Bylaw, & Building Services Permit Applications 50 Planning, Bylaw, & Building Services 2013 Strategic Plan - Opportunities As we move forward into 2014 we continue to build upon the successes of the past year(s). Much has been done in the past few years to ensure that we can indeed ‘build’ with a sure foundation; bylaws which are current, fees and processes which are relevant and sound, good communication and community relationships and ensuring that all is viewed through our Community Vision expressed in the recently adopted Official Community Plan. With this in mind and in keeping with the District’s Vision, Values and Mission statements the Planning, Bylaw and Building Services Department continues to review departmental bylaws, fees, and procedural bylaws. We continue to provide increased accuracy in our updated GIS system and have moved towards electronic filing and storage of building and development approvals. Staff continue to support public engagement and strive to provide a high level of service. The feedback from the development community indicates that we are well on our way. Further objectives and plans for 2014 are: Pursuing Grant opportunities to establish a new location in Village Square for a Memorial Cenotaph Design, placing, and landscaping of Canoe Log Signage at Chamber of Commerce Site Signage and mini park designs for ‘end of road’ locations and waterfront view access points Design, install and create a bench and landscaping at the Pat Leslie Boat Launch along with new signage in honour of Pat Leslie Continue joint meetings with Yuułu?ił?ath Government towards developing Cla-wa-chulk-tu Interpretation Plan (Little Beach) Pursue Public Access layer to the District’s GIS system 51 Planning, Bylaw, & Building Services 2013 Strategic Plan - Opportunities Review Housing Policies and develop objectives and projects for Affordable Housing Committee Initiate and complete the Board of Variance Bylaw, Sign Bylaw, Development Procedures Bylaw and Building Bylaw. Complete the Zoning Bylaw and License Bylaw revisions begun in 2013 and begin work on the Development Cost Charge Bylaw review, Official Community Plan and miscellaneous bylaws Continue to work with and encourage Ukee Friday Night Market in establishing a sense of community place in the Village Green Continue to build upon our desire to promote good communication, clarity of process and procedures, accuracy and surety in documentation and to provide excellence in service to both our citizens and neighbours of Ucluelet as well as to the development community 52 Public Works Department Overview Building a community. 53 Public Works Department Overview The Ucluelet Public Works department is comprised of a team of highly skilled people who are on call 24/7, 365 days a year, to ensure the community infrastructure is in good working order to enhance the community’s health, safety, and overall quality of life. In addition to daily infrastructure, facility maintenance, and long-term infrastructure planning, the Public Works department takes on a number of key projects each year. Key responsibilities of Ucluelet’s Public Works staff includes: 24/7/365 response to any issues with community infrastructure and facilities Plans for enhancing efficiencies and replacement of infrastructure over time, for example, SCADA* & Bay Street Water Treatment Plant upgrade Monthly inspection of facilities, playgrounds and key infrastructure Record keeping of municipal infrastructure and facilities Staff training on an ongoing basis of water and sewer systems and grounds maintenance Maintenance of sewer system to meet National and Provincial standards, including treatment, transport and pump maintenance Maintenance of water system to Provincial standards, including purification and transport Maintenance of municipal roads and sidewalks, the Wild Pacific Trail, signage, grounds, facilities, parks, public washrooms and public garbage containers Conducting set-up, maintenance, and takedown for special events, for example: Ukee days and Canada Day Yearly capital project work * SCADA - stands for supervisory control and data acquisition. For Ucluelet the SCADA system is a computer system that monitors and controls water/reservoir infrastructure. 54 Public Works 2013 Accomplishments Paving the way forward. 55 Public Works 2013 Accomplishments 4321 Mercantile Water Source Upgrade Major upgrade of the Mercantile water source for water quality improvements. This consisted of infrastructure and civil construction improvements and operation and controls improvements. The new plant is equipped with Ultra Violet (UV) treatment cells, in-line pumps, Variable Frequency Drives (VFD), monitoring controls, and remote operations Sewer Norah Rd. sewer was completed. A new 150mm sanitary sewer main was installed to replace an existing collapsed line. The design work also accounted for future needs and extended the sewer main 10 meters up Norah Rd. Chamber Building site Infrastructure improvements on Larch Rd. and Holly Cres. were completed. The project design created a throughway to allow for vehicle traffic entering the Chamber building parking area to flow through and access Larch Rd. The project design also addressed infrastructure and road grade issues on Larch Rd. Dog Kennel Staff completed a dog kennel at the public works yard. The kennel design consisted of two separate runs, with each run having an exterior area secured by fencing and an interior heated area Cedar Parking Lot The parking lot was created to provide parking for the downtown area. The lot construction re-used materials on site to elevate the ground level to provide drainage. Landscaping and installation of a sign was completed by staff Boat Launch Pilings installed to accommodate new floats for launch. Native planting complete 56 Public Works 2013 Accomplishments Advanced SCADA system for new water treatment plant Upgrades to Ucluelet’s boat launch 57 Public Works 2014 Work Plan WATER Complete SCADA improvements to the water system to link Bay St. system to the main frame computer Mercantile Creek: work with VIHA on a water quality program Phase 2 Well Upgrade to Well #4. This will include a VFD Control panel and Scada requirements With the completion of the pigging chambers, pig the main water transmission line to reduce sediment build and discharge Complete Matterson Rd. reservoir safety improvements SEWER Continue monitoring lift stations to detect loss of pumping efficiency Maintain effluent quality within our operating permit BOAT LAUNCH Complete ramp extension, install new signage and landscape CHAMBER SIDEWALK Finalize road markings and street signage for the area on Larch Rd. Storm Drain Windsor Plywood Finalize pathway markings and signage ICBC REPORT Install new signage and speed reader board to address traffic control throughout the school area Sidewalks Repair and replace areas identified in sidewalk report; focus on areas that are gravel 58 District of Ucluelet Annual Report 2013 Auditor’s Report To the Mayor and Councillors of The District of Ucluelet We have audited the accompanying consolidated financial statements of The District of Ucluelet, which comprise the consolidated statement of financial position as at December 31, 2013, the consolidated statements of operations, change in net financial assets and cash flows for the year then ended, and notes, comprising a summary of significant accounting policies and other explanatory information. Management's Responsibility for the Consolidated Financial Statements Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with Canadian public sector accounting standards, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error. Auditors' Responsibility Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with Canadian generally accepted auditing standards. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement. 59 District of Ucluelet Annual Report 2013 Auditor’s Report An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on our judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the entity's preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity's internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion. Opinion In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of The District of Ucluelet as at December 31, 2013, and its consolidated results of operations, its consolidated changes in net financial assets and its consolidated cash flows for the year then ended in accordance with Canadian public sector accounting standards. Other Matter The consolidated financial statements of the District of Ucluelet as at and for the year ended December 31, 2012 were audited by another auditor who expressed an unmodified opinion on those consolidated financial statements on May 15, 2013. 60 District of Ucluelet Annual Report 2013 Financial Reporting Responsibilities The accompanying consolidated financial statements of the District of Ucluelet (the "District") are the responsibility of management and have been prepared in compliance with applicable legislation, and in accordance with generally accepted accounting standards for local governments as established by the Public Sector Accounting Board of the Chartered Professional Accountants of Canada. A summary of the significant accounting policies are described in note 1 to the consolidated financial statements. The preparation of financial statements necessarily involves the use of estimates based on management’s judgment, particularly when transactions affecting the current accounting period cannot be finalized with certainty until future periods. The District’s management maintains a system of internal controls designed to provide reasonable assurance that assets are safeguarded, transactions are properly authorized and recorded in compliance with legislative and regulatory requirements, and reliable financial information is available on a timely basis for preparation of the financial statements. These systems are monitored and evaluated by management. Mayor and Council meet with management and the external auditors to review the consolidated financial statements and discuss any significant financial reporting or internal control matters prior to their approval of the consolidated financial statements. The consolidated financial statements have been audited by KPMG LLP, independent external auditors appointed by the District. The accompanying Independent Auditors’ Report outlines their responsibilities, the scope of their examination and their opinion on the District’s financial statements. On behalf of the District of Ucluelet , 61 62 DISTRICT OF UCLUELET Consolidated Statement of Financial Position December 31, 2013, with comparative information for 2012 2013 Financial assets: Cash and cash equivalents (note 3) Restricted cash Accounts receivable (note 4) Inventory for resale $ Financial liabilities: Accounts payable and accrued liabilities (note 5) Refundable deposits Deferred revenue (note 6) Development cost charges (note 7) Debt (note 8) Net financial assets Non-financial assets: Tangible capital assets (note 9) Work in progress (note 10) Inventory of supplies Prepaid expenses 2,519,595 26,650 2,136,735 31,197 4,714,177 2012 $ 3,544,607 25,411 1,887,600 28,713 5,486,331 901,405 34,158 865,941 806,928 1,923,647 4,532,079 937,467 33,658 1,039,211 1,194,564 2,018,639 5,223,539 182,098 262,792 36,771,528 1,804,610 44,384 29,841 36,487,506 1,022,905 54,384 50,750 Commitments and contingencies (note 15) Accumulated surplus (note 11) $ 38,832,461 $ 37,878,337 The accompanying notes are an integral part of these consolidated financial statements. On behalf of the District: Page 63 4 DISTRICT OF UCLUELET Consolidated Statement of Operations Year ended December 31, 2013, with comparative information for 2012 Financial plan (note 16) Revenue: Taxation, net (note 12) Sale of services Other revenue from own sources Investment income Grants and contributions Total revenue $ Expenses: General government services Protective services Transportation services Environmental development services Recreation and cultural services Sewer utility Water utility Annual surplus Accumulated surplus, beginning of year Accumulated surplus, end of year $ 2,730,569 1,599,655 1,375,100 1,150 741,505 6,447,979 2013 $ 2,763,901 1,535,936 1,259,598 66,322 720,203 6,345,960 2012 $ 2,660,786 1,479,675 2,728,901 19,453 518,910 7,407,725 1,206,745 360,032 914,118 326,620 1,011,325 290,895 447,210 4,556,945 1,391,389 338,184 1,078,798 276,646 1,331,074 489,260 486,485 5,391,836 1,155,005 339,234 1,089,662 344,815 1,427,794 569,485 454,584 5,380,579 1,891,034 954,124 2,027,146 37,878,337 37,878,337 35,851,191 39,769,371 $ 38,832,461 $ 37,878,337 The accompanying notes are an integral part of these consolidated financial statements. Page 64 5 DISTRICT OF UCLUELET Consolidated Statement of Change in Net Financial Assets Year ended December 31, 2013, with comparative information for 2012 Financial plan (note 16) Annual surplus $ Acquisition of tangible capital assets Amortization of tangible capital assets 1,891,034 2013 $ (2,652,000) 970,000 (1,682,000) Acquisition and consumption of inventory of supplies Acquisition of prepaid expenses 954,124 2012 $ (2,060,969) 995,242 (1,065,727) - 2,027,146 (949,600) 963,237 13,637 10,000 20,909 (26,226) 7,376 Change in net financial assets (debt) 209,034 (80,694) 2,021,933 Net financial assets (debt), beginning of year 262,792 262,792 (1,759,141) Net financial assets, end of year $ 471,826 $ 182,098 $ 262,792 The accompanying notes are an integral part of these consolidated financial statements. Page 65 6 DISTRICT OF UCLUELET Consolidated Statement of Cash Flows Year ended December 31, 2013, with comparative information for 2012 2013 2012 Cash provided by (used in): Operating activities: Annual surplus Items not involving cash: Amortization of tangible capital assets Actuarial adjustment on debt Change in non-cash operating assets and liabilities: Accounts receivable Inventory for resale Accounts payable and accrued liabilities Refundable deposits Deferred revenue Development cost charges Inventory of supplies Prepaid expenses $ Capital activities: Acquisition of tangible capital assets Acquisition of work in progress Write down of tangible capital assets Investing activities: Increase in investments 954,124 $ 995,242 (12,263) 963,237 (10,139) (249,135) (2,484) (36,062) 500 (173,270) (387,636) 10,000 20,909 1,119,925 (554,941) 3,009 187,487 (8,320) 141,800 (2,309,974) 26,226 (7,375) 458,156 (1,011,010) (1,049,959) (2,060,969) (361,907) (526,748) (37,701) (926,356) (1,239) Financing activities: Capital lease payments Debt repaid Decrease in cash and cash equivalents Cash and cash equivalents, beginning of year 2,027,146 - (20,903) (61,826) (82,729) (20,487) (61,717) (82,204) (1,025,012) (550,404) 3,544,607 4,095,011 Cash and cash equivalents, end of year $ 2,519,595 $ 3,544,607 Supplemental cash flow information: Assets purchased under capital lease $ - $ 60,945 The accompanying notes are an integral part of these consolidated financial statements. Page 66 7 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements Year ended December 31, 2013 District of Ucluelet (the "District") is a municipality in the Province of British Columbia and operates under the provisions of the Local Government Act and the Community Charter of British Columbia. The District's principal activities include the provision of local government services to residents of the incorporated area. 1. Significant accounting policies: The consolidated financial statements of the District are prepared by management in accordance with Canadian public sector accounting standards for governments as recommended by the Public Sector Accounting Board (“PSAB”) of the Chartered Professional Accountants of Canada. Significant accounting policies adopted by the District are as follows: (a) Reporting entity: The consolidated financial statements reflect the combination of all the assets, liabilities, revenues, expenses, and accumulated surplus of the District. Inter-departmental balances and transactions have been eliminated. The consoldiated financial statements of the District also include the activities of the Ucluelet Economic Development Corporation which is owned by the District. The District administers certain trust assets on behalf of external parties which are excluded from the financial statements. (b) Basis of accounting: The District follows the accrual method of accounting for revenues and expenses. Revenues are normally recognized in the year in which they are earned and measurable. Expenses are recognized as they are incurred and measurable as a result of receipt of goods or services and/or the creation of a legal obligation to pay. (c) Government transfers: Government transfers are recognized in the consolidated financial statements as revenues in the period in which events giving rise to the transfer occur, providing the transfers are authorized, any eligibility criteria have been met, and reasonable estimates of the amounts can be made, except when and to the extent the transfer gives rise to an obligation that meets the definition of a liability. (d) Property tax revenue: Property tax revenue is recognized on the accrual basis using the approved tax rates and the anticipated assessment related to the current year. Page 67 8 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 1. Significant accounting policies (continued): (e) Deferred revenue: Deferred revenue includes grants, contributions and other amounts received from third parties pursuant to legislation, regulation and agreement which may only be used in certain programs, in the completion of specific work, or for the purchase of tangible capital assets. In addition, certain user charges and fees are collected for which the related services have yet to be performed. Revenue is recognized in the period when the related expenses are incurred, services performed, or the tangible capital assets are acquired. (f) Development cost charge: Development cost charges are amounts which are restricted by government legislation or agreement with external parties. When qualifying expenditures are incurred development cost charges are recognized as revenue in amounts which equal the associated expenses. (g) Cash and cash equivalents: Cash and cash equivalents include investments in money market funds which are recorded at cost plus earnings reinvested in the funds. (h) Deposits and prepayments: Receipts restricted by third parties are deferred and reposted as deposits and are refundable under certain circumstances. Deposits and prepayments are recognized as revenue when qualifying expenditures are incurred. (i) Employee future benefits: The District and its employees make contributions to the Municipal Pension Plan. These contributions are expensed as incurred. Sick leave and other retirement benefits are also available to the District’s employees. The costs of these benefits are actuarially determined based on service and best estimates of retirement ages and expected future salary and wage increases. The obligations under these benefit plans are accrued based on projected benefits as the employees render services necessary to earn the future benefits. Page 68 9 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 1. Significant accounting policies (continued): (j) Investment income: Investment income is reported as revenue in the period earned. When required by the funding government or related Act, investment income earned on deferred revenue is added to the investment and forms part of the deferred revenue balance. (k) Debt: Debt is recorded net of related payments and actuarial adjustments. (l) Non-financial assets: Non-financial assets are not available to discharge existing liabilities and are held for use in the provision of services. They have useful lives extending beyond the current year and are not intended for sale in the ordinary course of operations. (i) Tangible capital assets Tangible capital assets are recorded at cost which includes amounts that are directly attributable to acquisition, construction, development or betterment of the asset. The costs, less residual value, of the tangible capital assets, excluding land, are amortized on a straight line basis over their estimated useful lives as follows: Asset Useful life - years Buildings Equipment Other structures Roads Sewer structures Drainage structures Water structures 10 - 60 5 - 25 15 - 50 40 - 60 10 - 50 30 - 50 10 - 50 Amortization is charged annually, including in the year of acquisition and disposal. Assets under construction are not amortized until the asset is available for productive use. Tangible capital assets are written down when conditions indicate that they no longer contribute to the District's ability to provide goods and services, or when the value of future economic benefits associated with the asset are less than the book value of the asset. Page 69 10 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 1. Significant accounting policies (continued): (l) Non-financial assets (continued): (ii) Contributions of tangible capital assets Tangible capital assets received as contributions are recorded at their fair value at the date of receipt and also are recorded as revenue. (iii) Natural resources Natural resources that have not been purchased are not recognized as assets in the consolidated financial statements. (iv) Works of art and cultural and historic assets Works of art and cultural and historic assets are not recorded as assets in these consolidated financial statements. (v) Interest capitalization The District does not capitalize interest costs associated with the acquisition or construction of a tangible capital asset. (vi) Leased tangible capital assets Leases which transfer substantially all of the benefits and risks incidental to ownership of property are accounted for as leased tangible capital assets. All other leases are accounted for as operating leases and the related payments are charged to expenses as incurred. (m) Use of estimates: The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the period. Significant estimates include assumptions used in estimating historical cost and useful lives of tangible capital assets and estimating provisions for accrued liabilities including employee future benefits and contingencies. Actual results could differ from these estimates. Page 70 11 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 1. Significant accounting policies (continued): (n) Change in accounting policy: The District adopted Public Sector Accounting Standard PS 3510, Tax Revenue effective January 1, 2013. This standard was adopted on a prospective basis. Under PS 3510, municipalities recognize property tax revenue using the approved tax rate and the anticipated assessment. The standard requires that property tax revenue be reported net of tax concessions. Tax transfers are reported as an expense and taxes levied on behalf of others in a flow through arrangement are not reported in the consolidated statement of operations. There were no adjustments as a result of the adoption of this standard. The District adopted Public Sector Accounting Standard PS 3410, Government Transfers effective January 1, 2013. This standard was adopted on a prospective basis. Under PS 3410, government transfers with stipulations are recognized as revenue in the period the transfer is authorized and all eligibility criteria have been met except when and to the extent the transfer gives rise to an obligation that meets the definition of a liability for the recipient government. In prior years, government transfers had been deferred according to judgment reflecting the substance of the underlying events without the requirement of the transfer meeting liability criteria.There were no adjustments as a result of the adoption of this standard. 2. Comparative information: Certain 2012 comparative information has been reclassified to conform with the financial statement presentation adopted for the current year. 3. Cash and cash equivalents: Cash and cash equivalents is comprise of the following: 2013 2012 Bank deposits GIC's Money market funds $ 1,122,850 44,445 1,352,300 $ 797,609 44,020 2,702,978 Total $ 2,519,595 $ 3,544,607 Page 71 12 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 4. Accounts receviable: 2013 Property taxes Due from other governments General, business licenses, utilities Other Allowance for doubtful accounts $ $ 5. 1,437,009 28,963 614,685 56,078 2,136,735 2012 $ $ 1,502,288 213,176 141,830 60,215 (29,909) 1,887,600 Accounts payable and accrued liabilities: 2013 Trade accounts payable Salaries and wages payable Accrued employee benefits Due to other governments Accrued interest Other $ $ Page 72 669,971 45,424 106,116 53,677 15,442 10,775 901,405 2012 $ $ 712,521 40,944 51,144 106,671 15,442 10,745 937,467 13 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 6. Deferred revenue: 2013 Federal gas tax agreement Hotel resort tax Property taxes Grants Other Total deferred revenue $ $ 788,182 45,893 19,356 6,603 5,907 865,941 2012 $ $ 569,949 283,540 23,024 136,923 25,775 1,039,211 Gas tax funding is provided by the Government of Canada. A funding agreement between the District of Ucluelet and the Union of British Columbia Municipalities dictates gas tax funding may be used towards designated public transit, community energy, water, waste water, solid waste and capacity building projects. The change in the federal gas tax account balance during the year is as follows: Gas Tax Agreement Funds 2013 Opening balance of unspent funds $ Add: Amounts received during the year Interest income restricted for projects $ Page 73 569,949 2012 $ 568,323 218,233 788,182 1,626 569,949 788,182 $ 569,949 14 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 7. Development cost charges: Development cost charges are restricted revenue liabilities representing funds received from developers and deposited into a separate reserve fund for capital expenditures. The District records these funds as restricted revenue liability which is then recognized as revenue when the related costs are incurred. Opening balance Roads Storm water Sewer Water Parks $ $ 8. 15,229 208,771 400,638 423,925 146,001 1,194,564 Net receipts $ - $ Draw down $ $ Closing balance Interest (66) $ (14,901) (3,141) (386,728) (630) (405,466) $ 227 $ 3,116 5,980 6,328 2,179 17,830 $ 15,390 196,986 403,477 43,525 147,550 806,928 Debt: (a) The District issues debt instruments through the Muncipal Finance Authority (MFA), pursuant to security issuing bylaws under authority of the Local Government Act, to finance certain capital expenditures. Repayments and actuarial Gross debt MFA Issue 117 MFA Issue 73 Debt Capital lease obligations Net debt adjustments Net debt 2013 2012 $ 1,948,000 300,000 2,248,000 - $ 96,258 247,650 343,908 - $ 1,851,742 52,350 1,904,092 19,555 $ 1,900,815 77,366 1,978,181 40,458 $ 2,248,000 $ 343,908 $ 1,923,647 $ 2,018,639 As a condition of the borrowing through the MFA, the District is obligated to lodge security by means of demand notes and interest bearing cash deposits based on the amount of the borrowing. The deposits are included in the District’s financial statements as restricted cash. If the debt is repaid without default, the deposits are refunded to the District. The notes, which are contingent in nature, are held by the MFA to act as security against the possibility of debt repayment default and are not recorded in the financial statements. Upon the maturity of a debt issue the demand notes are released and deposits refunded to the District. As at December 31, 2013, there were contingent demand notes of $49,094 (2012 $49,094) which are not included in the financial statements of the District. Page 74 15 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 8. Debt (continued): (c) Principal payments on debt for the next five years are as follows: Total 2014 2015 2016 2017 2018 $ 144,077 144,077 110,085 110,085 110,085 (d) Interest expense: Interest paid during the year was $82,360 (2012 - $82,360). (e) The District financed the purchase of specific municipal hall and fire department equipment by entering into capital leases with the MFA. The District will acquire ownership of the equipment at the end of the lease term. Repayments are due as shown. Year ending December 31: 2014 2015 $ 18,369 1,370 19,739 (184) $ 19,555 Less amount representing interest (at a rate of prime plus 1%) Present value of net minimum capital lease payments Page 75 16 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 9. Tangible capital assets: Land Sewer structures Buildings Vehicles and equipment Other structures Roads Drainage structures Water structures Total 2013 Total 2012 $11,577,102 113,288 - 8,375,217 57,433 - 10,602,588 302,592 - 2,249,851 138,854 - 2,826,596 - 7,268,856 271,269 - 1,413,540 145,472 - 3,697,883 $48,011,633 $47,266,110 250,356 1,279,264 783,224 (37,701) 11,690,390 8,432,650 10,905,180 2,388,705 2,826,596 7,540,125 1,559,012 3,948,239 49,290,897 48,011,633 Cost: Balance, beginning of year Additions Write down Balance, end of year Accumulated amortization: Balance, beginning of year Amortization - 3,347,947 192,041 1,269,265 221,221 1,005,518 141,755 990,942 127,265 2,719,813 179,668 474,373 32,909 1,716,269 100,383 11,524,127 995,242 10,560,890 963,237 Balance, end of year - 3,539,988 1,490,486 1,147,273 1,118,207 2,899,481 507,282 1,816,652 12,519,369 11,524,127 $11,690,390 4,892,662 9,414,694 1,241,432 1,708,389 4,640,644 1,051,730 Net book value, end of year Page 76 2,131,587 $36,771,528 $36,487,506 17 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 9. Tangible capital assets (continued): (a) Contributed tangible capital assets: There were no contributed assets recognized during the year. (b) Tangible capital assets disclosed at nominal values: Where an estimate of fair value could not be made, the tangible capital asset has been recognized at a nominal value. (c) Works of art and historical treasures: The District manages and controls various works of art and non-operational historical cultural assets including buildings, artifacts, paintings and sculptures located at District sites and public display areas. These assets are not recorded as tangible capital assets and are not amortized. (d) Write-down of tangible capital assets: No write-down of tangible capital assets occurred during the year (2012 - $37,701). 10. Work in progress: 2012 General government Sewer system Water system $ $ 332,870 $ 192,700 497,335 1,022,905 $ Additions 99,903 $ 950,056 1,049,959 $ Transfers (263,265) $ (4,989) (268,254) $ 2013 169,508 192,700 1,442,402 1,804,610 During the year there were work in progress additions of $1,049,959 (2012 - $526,748) and transfers to tangible capital assets for completed projects of $268,254 (2012 - $360,372). Amortization of work in progress will commence in the year the asset is transfered to tangible capital assets and is put into service. Page 77 18 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 11. Accumulated surplus: Accumulated surplus consists of individual fund surplus and reserves and reserve funds as follows: 2013 Investment in tangible capital assets Other surplus $ 36,652,491 2,153,320 $ 38,805,811 2012 $ 35,491,772 2,386,565 $ 37,878,337 12. Taxation: Taxation revenue, reported on the statement of operations, is comprised of the following: 2013 Municipal purposes General Utility Parcel taxes Grants in lieu of taxes $ Less taxes levied for other authorities: School authorities Policing Regional Hospital Regional District BC Assessment Authority Vancouver Island Regional Library Municipal Finance Authority 2,461,190 38,004 200,420 64,287 2,763,901 2012 $ 1,409,414 128,693 183,614 233,920 35,164 91,811 108 2,082,724 Total taxes collected $ Page 78 4,846,625 2,364,925 36,250 188,660 70,951 2,660,786 1,469,173 127,460 196,099 253,917 37,286 90,715 114 2,174,764 $ 4,835,550 19 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 13. Pension plan: The District and its employees contribute to the Municipal Pension Plan (the "Plan"), a jointly trusteed pension plan. The Board of Trustees, representing plan members and employers, is responsible for overseeing the management of the Plan, including investment of the assets and administration of benefits. The pension plan is a multi-employer contributory pension plan. Basic pension benefits provided are defined. The plan has about 179,000 active members and approximately 71,000 retired members. The most recent actuarial valuation as at December 31, 2012 indicated a $1,370 million funding deficit for basic pension benefits. The next valuation will be as at December 31, 2015 with results available in 2016. Employers participating in the Plan record their pension expense as the amount of employer contributions made during the fiscal year (defined contribution plan accounting). This is because the Plan records accrued liabilities and accrued assets for the Plan in aggregate with the result that there is no consistent and reliable basis for allocating the obligation, assets and cost to the individual employers participating in the Plan. The District paid $108,202 (2012 - $107,431) for employer contributions to the plan in fiscal 2013. 14. Trust funds: Trust funds administered by the District have not been included in the consolidated statement of financial position nor have their operations been included in the consolidated statement of operations. The District holds trust funds under British Columbia law for the purposes of maintaining a public cemetery. 2013 Opening balance Interest earned Contribution Ending balance $ $ Page 79 24,858 116 20 24,994 2012 $ $ 24,713 130 15 24,858 20 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 15. Commitments and contingencies: (a) Debt issued by the Regional District of Alberni Clayoquot ("RDAC"), under provisions of the Local Government Act, is a direct, joint and several liability of the RDAC and each member municipality within the RDAC, including the District. (b) In the normal course of a year, claims for damages are made against the District. The District records an accrual in respect of legal claims that are likely to be successful and for which a liability amount is reasonably determinable. The District is self-insured for general liability claims through membership in the Municipal Insurance Association of British Columbia. Under this program, member municipalities are to share jointly for general liability claims against any member in excess of $5,000. Should the Association pay out claims in excess of premiums received, it is possible that the District, along with the other participants, would be required to contribute towards the deficit. 16. Financial plan data: The financial plan data presented in these financial statements is based upon the 2013 operating and capital budgets approved by Council on May 14, 2013, adjusted to reflect The chart below reconciles the approved financial plan to the financial plan figures reported in these financial statements. Financial plan amount Revenues: Financial plan Total revenue $ Expenses: Financial plan Lease proceeds Transfers to equity accounts Total expenses 6,447,979 6,447,979 5,400,943 (135,000) (708,998) 4,556,945 Annual deficit $ 1,891,034 17. Segmented information: The District is a diversified municipal organization that provides a wide range of services to its citizens. District services are provided by departments and their activities reported separately. Certain functions that have been separately disclosed in the segmented information, along with the services they provide, are as follows: Page 80 21 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 17. Segmented information (continued): General government The general government operations provide the functions of corporate administration and legislative services and any other functions categorized as non-departmental. Protective services Protective services is comprised of three different functions, including the District’s emergency management agency, fire, and regulatory services. The emergency management agency prepares the District to be more prepared and able to respond to, recover from, and be aware of, the devastating effects of a disaster or major catastrophic event that will impact the community. The fire department is responsible for providing critical, life-saving services in preventing or minimizing the loss of life and property from fire and natural or man-made emergencies. The mandate of the regulatory services is to promote, facilitate and enforce general compliance with the provisions of bylaws that pertain to the health, safety and welfare of the community and provide a full range of planning services related to zoning, development permits, variance permits, and current regulatory issues. Transportation services Transportation services is responsible for a wide variety of transportation functions such as roads and streets. As well, services are provided around infrastructure, transportation planning, pedestrian and cycling issues, harbour facilities, and on-street parking regulations, including street signs and painting. Planning and environmental services Planning works to achieve the District's community planning goals through the official community plan, and other policy initiatives. Recreation and cultural services Parks is responsible for the maintenance and development of all park facilities. services facilitate the provision of recreation and wellness programs and services. Recreation Water and Sewer Utilities The Water and Sewer Utilities operate and distribute the water and sewer networks. They are responsible for the construction and maintenance of the water and sewer distributions systems, including mains and pump stations. The following statement provides additional financial information for the foregoing functions. Taxation and grants in lieu of taxes are apportioned to the functions based on their share of net budgeted expenditures in the 2013 - 2017 Financial Plan. The accounting policies used in these segments are consistent with those followed in the preparation of the consolidated financial statements as disclosed in note 1. Page 81 22 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 17. Segmented information (continued): General Government 2013 Revenue: Taxation, net Sale of services Grants and contributions Investment income Other revenue from own sources $ Total revenue Expenses: Salaries and wages Contracted services Materials and supplies Interest and other Audit and legal Telephone and utilities Amortization Total expenses Annual surplus (deficit) Protective Transportation Services Services $ 2,563,481 2,333 213,503 66,322 759,345 $ 15,900 61,778 $ 325,865 7,000 14,000 Planning and Development Services $ Recreation and Cultural Services - $ 5,500 34,779 333,793 83,800 - Water Utility $ 78,870 474,978 400,000 384,900 Sewer Utility $ 121,550 393,467 4,796 Total $ 2,763,901 1,535,936 720,203 66,322 1,259,598 3,604,984 77,678 346,865 40,279 417,593 1,338,748 519,813 6,345,960 435,459 283,728 232,408 291,386 99,275 49,132 - 115,299 25,180 28,018 104,590 3,654 61,444 328,318 280,058 98,873 24,552 16,170 37,940 292,888 180,684 19,288 30,512 29,757 16,333 72 - 462,669 151,112 53,014 258,456 57,335 348,487 259,719 22,351 52,692 790 50,551 100,383 163,416 65,224 17,739 290 50,550 192,040 1,945,564 846,941 513,256 709,821 131,778 249,234 995,242 1,391,388 338,185 1,078,799 276,646 1,331,073 486,486 489,259 5,391,836 2,213,596 $ (260,507) $ (731,934) $ Page 82 (236,367) $ (913,480) $ 852,262 $ 30,554 $ 954,124 23 DISTRICT OF UCLUELET Notes to Consolidated Financial Statements (continued) Year ended December 31, 2013 17. Segmented information (continued): General Government 2012 Revenue: Taxation, net Sale of services Grants and contributions Investment income Other revenue from own sources $ Total revenue Expenses: Salaries and wages Contracted services Materials and supplies Interest and other Audit and legal Telephone and utilities Amortization Total expenses Annual surplus (deficit) Protective Services $ 2,472,126 3,422 474,610 19,453 243,308 $ 15,900 64,950 Transportation Services $ 328,504 3,400 1,519,058 Planning and Recreation and Development Cultural Services Services $ 5,400 25,000 21,047 $ 300,660 25,000 Water Utility $ 74,250 453,934 255,008 Sewer Utility $ 114,410 387,755 600,530 Total $ 2,660,786 1,479,675 518,910 19,453 2,728,901 3,212,919 80,850 1,850,962 51,447 325,660 783,192 1,102,695 7,407,725 419,588 275,177 35,125 248,849 132,536 43,730 - 143,538 14,459 34,114 82,313 3,366 61,444 291,651 345,828 82,643 46,717 986 42,455 279,382 174,543 52,308 13,629 70,293 29,280 4,762 - 461,613 137,254 84,964 350,634 49,610 343,719 247,891 36,705 24,804 2,653 51,808 90,723 169,354 83,260 38,633 31,239 59,030 187,969 1,908,178 944,991 313,912 832,698 162,802 254,761 963,237 1,155,005 339,234 1,089,662 344,815 1,427,794 454,584 569,485 5,380,579 2,057,914 $ (258,384) $ 761,300 $ (293,368) Page 83 $ (1,102,134) $ 328,608 $ 533,210 $ 2,027,146 24