14
Operating revenues for the year were $27,621,991 which represents a decrease of $4,708,285 or 15%
compared to 2019/20 and about over $1.7 million less than budgeted.
Demand for our contractor produced forest products decreased by about 15.9% during the year and
slightly higher stumpage and selling prices were achieved resulting in a 14.26% decrease in product sales
dollars. Standing timber sales volumes increased significantly in 2020/21 as required mill volumes
(Huntsville Mill) were obtained by the parties from inside our forest management unit.
"Other revenue" of $2,391,317 as compared to $3,240,479 in 2019/20 has been itemized in Note 8. The
majority of the decrease relates to the receipt in 2019/20 of one-time funding from the Ministry of
Environment, Conservation and Parks related to emergency road maintenance funding as a result of
damage caused by the spring of 2019’s significant run-off of water during the spring freshet.
Costs for contracted production, direct labour and stumpage were higher than the previous year due to
higher stumpage rates and contractor costs. Combined with slightly lower spending on public access
road maintenance and increased cost of operations planning, the results show a decrease in operating
income to $2,513,666 as compared to $3,646,247 in the previous year. Operations planning costs
associated with our Environmental Management System, CSA certification and the FMP process were
$225,795 as compared to $213,051 in the previous year.
Administration costs for the year were $2,442,460 which represents a decrease of $247,642 or 9.2%
compared to 2019/20. The decrease is primarily related to the $300,000 cost of providing an allowance
for a doubtful account in 2019/20.
Forest Renewal Fund
The method of accounting for Crown Stumpage reflects the requirements of the Crown Forest
Sustainability Act. The forest renewal portion of the Crown Stumpage Matrix is retained by the
Authority, in trust for the Crown, and is to be used to fund eligible forest renewal work on a cost
recovery basis. The forest renewal revenue of $1,793,270 ($1,873,403 in 2019/20) from stumpage
represents amounts actually charged by the Ministry to customers during the year for renewal fund
purposes. Lower sales volumes of about 5.9% did result in lower renewal revenue and as a result of
changes in the species mix, in particular pine volumes that were up over the previous year, the overall
renewal revenues were down by 4.28%.
Actual allowable forest renewal expenditures incurred during the year amounted to $2,112,635 as
compared to $1,979,006 in 2020. This increase was related to the increased direct program costs.
Total revenue in the renewal fund of $1,793,270($1,873,403 in 2019/20) has been sufficient to cover the
costs of renewal operations and administration in this period. A surplus of $69,130 is lower than the
surplus of $216,518 in 2020.
Financial Position- Balance Sheet
The Statement of Financial Position disclosure reflects disclosure requirements affecting government
not-for-profit organizations, such as the Authority, recommended by the Canadian Public Sector
Accounting Standards including the 4200 standards for government not-for-profit organizations. Funds
received in advance of the planned expenditure are presented as "Deferred Contributions" and amounts
once referred to, in a single disclosure component, as "Retained Income" have been presented as three