Skip to main content
Official FIR rows

Brethour Tp | 2024

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

Revenue
$441,253
Expenses
$613,135
Surplus / deficit
-$171,882
Accumulated surplus
$1.2M
FINANCIAL INFORMATION RETURN18 rows
LineColumnSLCAmountText
NameNot listedslc.02X.L0020.C01.02Not mappedSteven Acland, CPA, CA
TelephoneNot listedslc.02X.L0022.C01.02Not mapped705-647-8174
Email (Required)Not listedslc.02X.L0028.C01.02Not mappedsacland@kebnl.ca
HouseholdsNot listedslc.02X.L0040.C01.01$48
HouseholdsNot listedslc.02X.L0040.C01.02Not mappedStats Can
PopulationNot listedslc.02X.L0041.C01.01$105
PopulationNot listedslc.02X.L0041.C01.02Not mappedStats Can
Youth PopulationNot listedslc.02X.L0042.C01.01$20
Youth PopulationNot listedslc.02X.L0042.C01.02Not mappedStats Can
Schedule 54:Cashflow - Direct or Indirect Method chosenNot listedslc.02X.L0075.C01.02Not mappedINDIRECT
Method used to allocate Program Support to other functions in SchNot listedslc.02X.L0077.C01.02Not mappedOther Method (Please describe below)
If Other Method is selected in line 0077, please describe methodNot listedslc.02X.L0078.C01.02Not mappednot allocated
Municipal TreasurerNot listedslc.02X.L0090.C01.02Not mappedSteve McIntyre
Municipal AuditorNot listedslc.02X.L0091.C01.02Not mappedSteven Acland, CPA, CA
Municipal Audit FirmNot listedslc.02X.L0092.C01.02Not mappedKemp Elliott & Blair LLP, Chartered Professional Accountants
Municipal Treasurer Email (Required)Not listedslc.02X.L0093.C01.02Not mappedbrethour@parolink.net
DateNot listedslc.02X.L0094.C01.02Not mapped2025-09-29
Municipal Auditor's Email (Required)Not listedslc.02X.L0095.C01.02Not mappedsacland@kebnl.ca
CONSOLIDATED STATEMENT OF OPERATIONS: REVENUE21 rows
LineColumnSLCAmountText
Taxation - Own purposes (SLC 26 9199 04 - 72 2899 07) For UT (SLCOwn Purposes Revenueslc.10X.L0299.C01.01$166,904
Ontario Municipal Partnership Fund (OMPF)Own Purposes Revenueslc.10X.L0620.C01.01$162,900
SubtotalOwn Purposes Revenueslc.10X.L0699.C01.01$162,900
Ontario conditional grants (SLC 12 9910 01)Own Purposes Revenueslc.10X.L0810.C01.01$93,164
Conditional Grants SubtotalOwn Purposes Revenueslc.10X.L0899.C01.01$93,164
Revenue from other municipalities (SLC 12 9910 03)Own Purposes Revenueslc.10X.L1099.C01.01$374
Total user fees and service charges (SLC 12 9910 04)Own Purposes Revenueslc.10X.L1299.C01.01$6,169
Penalties and interest on taxesOwn Purposes Revenueslc.10X.L1620.C01.01$218
Fines and Penalties SubtotalOwn Purposes Revenueslc.10X.L1699.C01.01$218
Investment incomeOwn Purposes Revenueslc.10X.L1805.C01.01$11,492
OtherOwn Purposes Revenueslc.10X.L1890.C01.01$32
OtherNot listedslc.10X.L1890.C01.0ANot mappedOther
Other revenue SubtotalOwn Purposes Revenueslc.10X.L1899.C01.01$11,524
PLUS: Total revenues (SLC 10 9910 01)Own Purposes Revenueslc.10X.L2010.C01.01$441,253
LESS: Total expenses (SLC 40 9910 11)Own Purposes Revenueslc.10X.L2020.C01.01$613,135
Accum. Surplus (Deficit), Before Remeas. Gains (Losses) - Begin YrOwn Purposes Revenueslc.10X.L2060.C01.01$1.4M
Restated Accumulated Surplus (Deficit) - Begin YrOwn Purposes Revenueslc.10X.L2062.C01.01$1.4M
Annual Surplus / (Deficit), Before Remeasurement Gains (Losses)Own Purposes Revenueslc.10X.L2099.C01.01-$171,882
Total RevenuesOwn Purposes Revenueslc.10X.L9910.C01.01$441,253
Property Taxation SubtotalOwn Purposes Revenueslc.10X.L9940.C01.01$166,904
Accum. Surplus (Deficit) Before Remeas. Gains (Losses)-End YrOwn Purposes Revenueslc.10X.L9950.C01.01$1.2M
GRANTS, USER FEES AND SERVICE CHARGES20 rows
LineColumnSLCAmountText
General governmentOntario Conditional Grantsslc.12X.L0299.C01.01$2,984
General governmentUser Fees and Service Chargesslc.12X.L0299.C01.04$100
Protective inspection and controlOntario Conditional Grantsslc.12X.L0440.C01.01$6,122
Building permit and inspection servicesUser Fees and Service Chargesslc.12X.L0445.C01.04$180
Provincial Offences Act (POA)Other Municipalitiesslc.12X.L0460.C01.03$374
Protection ServicesOntario Conditional Grantsslc.12X.L0499.C01.01$6,122
Protection ServicesOther Municipalitiesslc.12X.L0499.C01.03$374
Protection ServicesUser Fees and Service Chargesslc.12X.L0499.C01.04$180
Roads - unpavedOntario Conditional Grantsslc.12X.L0612.C01.01$65,469
Roads - unpavedUser Fees and Service Chargesslc.12X.L0612.C01.04$2,158
Transportation ServicesOntario Conditional Grantsslc.12X.L0699.C01.01$65,469
Transportation ServicesUser Fees and Service Chargesslc.12X.L0699.C01.04$2,158
Planning and zoningOntario Conditional Grantsslc.12X.L1810.C01.01$18,589
Planning and zoningUser Fees and Service Chargesslc.12X.L1810.C01.04$1,200
Tile drainage/shoreline assistanceUser Fees and Service Chargesslc.12X.L1850.C01.04$2,531
Planning and DevelopmentOntario Conditional Grantsslc.12X.L1899.C01.01$18,589
Planning and DevelopmentUser Fees and Service Chargesslc.12X.L1899.C01.04$3,731
TotalOntario Conditional Grantsslc.12X.L9910.C01.01$93,164
TotalOther Municipalitiesslc.12X.L9910.C01.03$374
TotalUser Fees and Service Chargesslc.12X.L9910.C01.04$6,169
TAXATION INFORMATION48 rows
LineColumnSLCAmountText
N New Multi-ResidentialNot listedslc.20X.L0202.C01.02Not mappedN
G Parking Lot (Includes CJ,CR,CX,CY,CZ)Not listedslc.20X.L0205.C01.02Not mappedN
D Office BuildingNot listedslc.20X.L0210.C01.02Not mappedN
S Shopping CentreNot listedslc.20X.L0215.C01.02Not mappedN
L Large IndustrialNot listedslc.20X.L0220.C01.02Not mappedN
OtherNot listedslc.20X.L0225.C01.02Not mappedN
M Multi-ResidentialExit capping immediatelyslc.20X.L0320.C02.01Not mappedY
C CommercialExit capping immediatelyslc.20X.L0330.C02.01Not mappedY
I IndustrialExit capping immediatelyslc.20X.L0340.C02.01Not mappedY
C CommercialGrad. Tax Rates in Effect?slc.20X.L0610.C03.02Not mappedN
G Parking LotGrad. Tax Rates in Effect?slc.20X.L0611.C03.02Not mappedN
D Office BuildingGrad. Tax Rates in Effect?slc.20X.L0612.C03.02Not mappedN
S Shopping CentreGrad. Tax Rates in Effect?slc.20X.L0613.C03.02Not mappedN
I IndustrialGrad. Tax Rates in Effect?slc.20X.L0620.C03.02Not mappedN
L Large IndustrialGrad. Tax Rates in Effect?slc.20X.L0621.C03.02Not mappedN
R ResidentialPhase-In Program in Effect?slc.20X.L0805.C04.02Not mappedN
M Multi-ResidentialPhase-In Program in Effect?slc.20X.L0810.C04.02Not mappedN
N New Multi-ResidentialPhase-In Program in Effect?slc.20X.L0815.C04.02Not mappedN
C Commercial (Includes G, D, S)Phase-In Program in Effect?slc.20X.L0820.C04.02Not mappedN
I Industrial (Includes L)Phase-In Program in Effect?slc.20X.L0840.C04.02Not mappedN
F FarmlandPhase-In Program in Effect?slc.20X.L0850.C04.02Not mappedN
T Managed ForestPhase-In Program in Effect?slc.20X.L0855.C04.02Not mappedN
P PipelinePhase-In Program in Effect?slc.20X.L0860.C04.02Not mappedN
R ResidentialInstallmentsslc.20X.L1210.C06.02$1
R ResidentialFirst Due Dateslc.20X.L1210.C06.03Not mapped20240326
R ResidentialInstallmentsslc.20X.L1210.C06.05$2
R ResidentialFirst Due Dateslc.20X.L1210.C06.06Not mapped20240625
R ResidentialLast Due Dateslc.20X.L1210.C06.07Not mapped20240925
F FarmlandInstallmentsslc.20X.L1230.C06.02$1
F FarmlandFirst Due Dateslc.20X.L1230.C06.03Not mapped20240326
F FarmlandInstallmentsslc.20X.L1230.C06.05$2
F FarmlandFirst Due Dateslc.20X.L1230.C06.06Not mapped20240625
F FarmlandLast Due Dateslc.20X.L1230.C06.07Not mapped20240925
C CommercialInstallmentsslc.20X.L1250.C06.02$1
C CommercialFirst Due Dateslc.20X.L1250.C06.03Not mapped20240326
C CommercialInstallmentsslc.20X.L1250.C06.05$2
C CommercialFirst Due Dateslc.20X.L1250.C06.06Not mapped20240625
C CommercialLast Due Dateslc.20X.L1250.C06.07Not mapped20240925
I IndustrialInstallmentsslc.20X.L1260.C06.02$1
I IndustrialFirst Due Dateslc.20X.L1260.C06.03Not mapped20240326
I IndustrialInstallmentsslc.20X.L1260.C06.05$2
I IndustrialFirst Due Dateslc.20X.L1260.C06.06Not mapped20240625
I IndustrialLast Due Dateslc.20X.L1260.C06.07Not mapped20240925
P PipelineInstallmentsslc.20X.L1270.C06.02$1
P PipelineFirst Due Dateslc.20X.L1270.C06.03Not mapped20240326
P PipelineInstallmentsslc.20X.L1270.C06.05$2
P PipelineFirst Due Dateslc.20X.L1270.C06.06Not mapped20240625
P PipelineLast Due Dateslc.20X.L1270.C06.07Not mapped20240925
MUNICIPAL AND SCHOOL BOARD TAXATION9 rows
LineColumnSLCAmountText
Total of all supplementary taxes (Supps, Omits, Section 359)LT / STslc.22D.L9799.C01.12$2,475
Total of all supplementary taxes (Supps, Omits, Section 359)Education Taxesslc.22D.L9799.C01.14$422
Total of all supplementary taxes (Supps, Omits, Section 359)TOTALslc.22D.L9799.C01.15$2,897
Total Levied by Tax RateLT / STslc.22D.L9910.C01.12$167,798
Total Levied by Tax RateEducation Taxesslc.22D.L9910.C01.14$28,334
Total Levied by Tax RateTOTALslc.22D.L9910.C01.15$196,132
Total LeviesLT / STslc.22D.L9990.C01.12$167,798
Total LeviesEducation Taxesslc.22D.L9990.C01.14$28,334
Total LeviesTOTALslc.22D.L9990.C01.15$196,132
PAYMENTS-IN-LIEU OF TAXATION6 rows
LineColumnSLCAmountText
Total PILS Levied by Tax RateLT / STslc.24D.L9910.C01.12$385
Total PILS Levied by Tax RateEducation PILSslc.24D.L9910.C01.14$105
Total PILS Levied by Tax RateTOTALslc.24D.L9910.C01.15$490
Total PILS LeviedLT / STslc.24D.L9990.C01.12$385
Total PILS LeviedEducation PILSslc.24D.L9990.C01.14$105
Total PILS LeviedTOTALslc.24D.L9990.C01.15$490
TAXATION AND PAYMENTS-IN-LIEU SUMMARY122 rows
LineColumnSLCAmountText
ResidentialTaxable Asmt. (Wtd & Disc CVA)slc.26A.L0010.C01.02$8.1M
ResidentialTotal Taxesslc.26A.L0010.C01.03$84,923
ResidentialMunicipal Taxes LT / STslc.26A.L0010.C01.04$72,537
ResidentialEducation Taxesslc.26A.L0010.C01.06$12,386
ResidentialENG - Publicslc.26A.L0010.C01.07$10,635
ResidentialENG - Separateslc.26A.L0010.C01.09$812
ResidentialFRE - Separateslc.26A.L0010.C01.10$939
ResidentialTaxable Asmt. (CVA)slc.26A.L0010.C01.16$8.1M
ResidentialPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L0010.C01.17$8.1M
ResidentialPhase-In Taxable Asmt. (CVA)slc.26A.L0010.C01.18$8.1M
FarmlandTaxable Asmt. (Wtd & Disc CVA)slc.26A.L0110.C01.02$6.8M
FarmlandTotal Taxesslc.26A.L0110.C01.03$71,389
FarmlandMunicipal Taxes LT / STslc.26A.L0110.C01.04$60,977
FarmlandEducation Taxesslc.26A.L0110.C01.06$10,412
FarmlandENG - Publicslc.26A.L0110.C01.07$10,070
FarmlandENG - Separateslc.26A.L0110.C01.09$257
FarmlandFRE - Separateslc.26A.L0110.C01.10$85
FarmlandTaxable Asmt. (CVA)slc.26A.L0110.C01.16$27.2M
FarmlandPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L0110.C01.17$6.8M
FarmlandPhase-In Taxable Asmt. (CVA)slc.26A.L0110.C01.18$27.2M
IndustrialTaxable Asmt. (Wtd & Disc CVA)slc.26A.L0510.C01.02$51,678
IndustrialTotal Taxesslc.26A.L0510.C01.03$693
IndustrialMunicipal Taxes LT / STslc.26A.L0510.C01.04$463
IndustrialEducation Taxesslc.26A.L0510.C01.06$230
IndustrialENG - Publicslc.26A.L0510.C01.07$100
IndustrialFRE - Publicslc.26A.L0510.C01.08$13
IndustrialENG - Separateslc.26A.L0510.C01.09$34
IndustrialFRE - Separateslc.26A.L0510.C01.10$83
IndustrialTaxable Asmt. (CVA)slc.26A.L0510.C01.16$26,100
IndustrialPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L0510.C01.17$51,678
IndustrialPhase-In Taxable Asmt. (CVA)slc.26A.L0510.C01.18$26,100
PipelinesTaxable Asmt. (Wtd & Disc CVA)slc.26A.L0710.C01.02$3.5M
PipelinesTotal Taxesslc.26A.L0710.C01.03$36,230
PipelinesMunicipal Taxes LT / STslc.26A.L0710.C01.04$31,346
PipelinesEducation Taxesslc.26A.L0710.C01.06$4,884
PipelinesENG - Publicslc.26A.L0710.C01.07$2,116
PipelinesFRE - Publicslc.26A.L0710.C01.08$284
PipelinesENG - Separateslc.26A.L0710.C01.09$715
PipelinesFRE - Separateslc.26A.L0710.C01.10$1,768
PipelinesTaxable Asmt. (CVA)slc.26A.L0710.C01.16$555,000
PipelinesPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L0710.C01.17$3.5M
PipelinesPhase-In Taxable Asmt. (CVA)slc.26A.L0710.C01.18$555,000
CommercialPIL Asmt. (Wtd & Disc CVA)slc.26A.L1210.C02.02$37,620
CommercialTOTAL PILS Leviedslc.26A.L1210.C02.03$420
CommercialLT / STslc.26A.L1210.C02.04$337
CommercialEducation PILSslc.26A.L1210.C02.06$83
CommercialPIL Asmt. (CVA)slc.26A.L1210.C02.16$19,000
CommercialPhase-In PIL Asmt. (Wtd & Disc CVA)slc.26A.L1210.C02.17$37,620
CommercialPhase-In PIL Asmt. (CVA)slc.26A.L1210.C02.18$19,000
LandfilllPIL Asmt. (Wtd & Disc CVA)slc.26A.L1705.C02.02$5,323
LandfilllTOTAL PILS Leviedslc.26A.L1705.C02.03$70
LandfilllLT / STslc.26A.L1705.C02.04$48
LandfilllEducation PILSslc.26A.L1705.C02.06$22
LandfilllPIL Asmt. (CVA)slc.26A.L1705.C02.16$5,000
LandfilllPhase-In PIL Asmt. (Wtd & Disc CVA)slc.26A.L1705.C02.17$5,323
LandfilllPhase-In PIL Asmt. (CVA)slc.26A.L1705.C02.18$5,000
Legislated percentage of education taxes distributed to each schoEducation Taxesslc.26A.L9010.C01.06Not mapped100.000%
Legislated percentage of education taxes distributed to each schoENG - Publicslc.26A.L9010.C01.07Not mapped43.335%
Legislated percentage of education taxes distributed to each schoFRE - Publicslc.26A.L9010.C01.08Not mapped5.823%
Legislated percentage of education taxes distributed to each schoENG - Separateslc.26A.L9010.C01.09Not mapped14.649%
Legislated percentage of education taxes distributed to each schoFRE - Separateslc.26A.L9010.C01.10Not mapped36.193%
Legislated percentage of education taxes distributed to each schoOtherslc.26A.L9010.C01.11Not mapped0.000%
Residential SubtotalTaxable Asmt. (Wtd & Disc CVA)slc.26A.L9110.C01.02$14.9M
Residential SubtotalTotal Taxesslc.26A.L9110.C01.03$156,312
Residential SubtotalMunicipal Taxes LT / STslc.26A.L9110.C01.04$133,514
Residential SubtotalEducation Taxesslc.26A.L9110.C01.06$22,798
Residential SubtotalENG - Publicslc.26A.L9110.C01.07$20,705
Residential SubtotalENG - Separateslc.26A.L9110.C01.09$1,069
Residential SubtotalFRE - Separateslc.26A.L9110.C01.10$1,024
Residential SubtotalTaxable Asmt. (CVA)slc.26A.L9110.C01.16$35.3M
Residential SubtotalPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L9110.C01.17$14.9M
Residential SubtotalPhase-In Taxable Asmt. (CVA)slc.26A.L9110.C01.18$35.3M
Industrial SubtotalTaxable Asmt. (Wtd & Disc CVA)slc.26A.L9130.C01.02$51,678
Industrial SubtotalTotal Taxesslc.26A.L9130.C01.03$693
Industrial SubtotalMunicipal Taxes LT / STslc.26A.L9130.C01.04$463
Industrial SubtotalEducation Taxesslc.26A.L9130.C01.06$230
Industrial SubtotalENG - Publicslc.26A.L9130.C01.07$100
Industrial SubtotalFRE - Publicslc.26A.L9130.C01.08$13
Industrial SubtotalENG - Separateslc.26A.L9130.C01.09$34
Industrial SubtotalFRE - Separateslc.26A.L9130.C01.10$83
Industrial SubtotalTaxable Asmt. (CVA)slc.26A.L9130.C01.16$26,100
Industrial SubtotalPhase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L9130.C01.17$51,678
Industrial SubtotalPhase-In Taxable Asmt. (CVA)slc.26A.L9130.C01.18$26,100
Supplementary TaxesTotal Taxesslc.26A.L9170.C01.03$2,897
Supplementary TaxesMunicipal Taxes LT / STslc.26A.L9170.C01.04$2,475
Supplementary TaxesEducation Taxesslc.26A.L9170.C01.06$422
Supplementary TaxesENG - Publicslc.26A.L9170.C01.07$422
Total Levied by RateTotal Taxesslc.26A.L9180.C01.03$196,132
Total Levied by RateMunicipal Taxes LT / STslc.26A.L9180.C01.04$167,798
Total Levied by RateEducation Taxesslc.26A.L9180.C01.06$28,334
Total Levied by RateENG - Publicslc.26A.L9180.C01.07$23,343
Total Levied by RateFRE - Publicslc.26A.L9180.C01.08$298
Total Levied by RateENG - Separateslc.26A.L9180.C01.09$1,818
Total Levied by RateFRE - Separateslc.26A.L9180.C01.10$2,875
TOTAL before Adj.Taxable Asmt. (Wtd & Disc CVA)slc.26A.L9199.C01.02$18.5M
TOTAL before Adj.Total Taxesslc.26A.L9199.C01.03$196,132
TOTAL before Adj.Municipal Taxes LT / STslc.26A.L9199.C01.04$167,798
TOTAL before Adj.Education Taxesslc.26A.L9199.C01.06$28,334
TOTAL before Adj.ENG - Publicslc.26A.L9199.C01.07$23,343
TOTAL before Adj.FRE - Publicslc.26A.L9199.C01.08$298
TOTAL before Adj.ENG - Separateslc.26A.L9199.C01.09$1,818
TOTAL before Adj.FRE - Separateslc.26A.L9199.C01.10$2,875
TOTAL before Adj.Taxable Asmt. (CVA)slc.26A.L9199.C01.16$35.9M
TOTAL before Adj.Phase-In Taxable Asmt. (Wtd & Disc CVA)slc.26A.L9199.C01.17$18.5M
TOTAL before Adj.Phase-In Taxable Asmt. (CVA)slc.26A.L9199.C01.18$35.9M
Commercial SubtotalPIL Asmt. (Wtd & Disc CVA)slc.26A.L9220.C02.02$37,620
Commercial SubtotalTOTAL PILS Leviedslc.26A.L9220.C02.03$420
Commercial SubtotalLT / STslc.26A.L9220.C02.04$337
Commercial SubtotalEducation PILSslc.26A.L9220.C02.06$83
Commercial SubtotalPIL Asmt. (CVA)slc.26A.L9220.C02.16$19,000
Commercial SubtotalPhase-In PIL Asmt. (Wtd & Disc CVA)slc.26A.L9220.C02.17$37,620
Commercial SubtotalPhase-In PIL Asmt. (CVA)slc.26A.L9220.C02.18$19,000
Total Levied by RateTOTAL PILS Leviedslc.26A.L9280.C02.03$490
Total Levied by RateLT / STslc.26A.L9280.C02.04$385
Total Levied by RateEducation PILSslc.26A.L9280.C02.06$105
TOTAL before Adj.PIL Asmt. (Wtd & Disc CVA)slc.26A.L9299.C02.02$42,943
TOTAL before Adj.TOTAL PILS Leviedslc.26A.L9299.C02.03$490
TOTAL before Adj.LT / STslc.26A.L9299.C02.04$385
TOTAL before Adj.Education PILSslc.26A.L9299.C02.06$105
TOTAL before Adj.PIL Asmt. (CVA)slc.26A.L9299.C02.16$24,000
TOTAL before Adj.Phase-In PIL Asmt. (Wtd & Disc CVA)slc.26A.L9299.C02.17$42,943
TOTAL before Adj.Phase-In PIL Asmt. (CVA)slc.26A.L9299.C02.18$24,000
TAXATION AND PAYMENTS-IN-LIEU SUMMARY8 rows
LineColumnSLCAmountText
Municipal enterprisesTOTAL PILS Leviedslc.26B.L5610.C01.02$490
Municipal enterprisesLT / STslc.26B.L5610.C01.03$385
Municipal enterprisesEducationslc.26B.L5610.C01.05$105
Municipal enterprisesAdjustment to PILS Leviedslc.26B.L5610.C01.06-$490
Source of PILS TotalTOTAL PILS Leviedslc.26B.L9599.C01.02$490
Source of PILS TotalLT / STslc.26B.L9599.C01.03$385
Source of PILS TotalEducationslc.26B.L9599.C01.05$105
Source of PILS TotalAdjustment to PILS Leviedslc.26B.L9599.C01.06-$490
CONSOLIDATED STATEMENT OF OPERATIONS: EXPENSES123 rows
LineColumnSLCAmountText
GovernanceSalaries, Wages and Employee Benefitsslc.40X.L0240.C01.01$8,950
GovernanceMaterialsslc.40X.L0240.C01.03$4,875
GovernanceTotal Expenses Before Adjustmentsslc.40X.L0240.C01.07$13,825
GovernanceTotal Expenses After Adjustmentsslc.40X.L0240.C01.11$13,825
Corporate ManagementSalaries, Wages and Employee Benefitsslc.40X.L0250.C01.01$60,258
Corporate ManagementMaterialsslc.40X.L0250.C01.03$29,251
Corporate ManagementContracted Servicesslc.40X.L0250.C01.04$32,087
Corporate ManagementRents and Financial Expenses & Accretion Expensesslc.40X.L0250.C01.05$1,836
Corporate ManagementTotal Expenses Before Adjustmentsslc.40X.L0250.C01.07$127,102
Corporate ManagementTotal Expenses After Adjustmentsslc.40X.L0250.C01.11$127,102
Corporate ManagementAmortizationslc.40X.L0250.C01.16$3,670
General governmentSalaries, Wages and Employee Benefitsslc.40X.L0299.C01.01$69,208
General governmentMaterialsslc.40X.L0299.C01.03$34,126
General governmentContracted Servicesslc.40X.L0299.C01.04$32,087
General governmentRents and Financial Expenses & Accretion Expensesslc.40X.L0299.C01.05$1,836
General governmentTotal Expenses Before Adjustmentsslc.40X.L0299.C01.07$140,927
General governmentTotal Expenses After Adjustmentsslc.40X.L0299.C01.11$140,927
General governmentAmortizationslc.40X.L0299.C01.16$3,670
FireContracted Servicesslc.40X.L0410.C01.04$13,565
FireTotal Expenses Before Adjustmentsslc.40X.L0410.C01.07$13,565
FireTotal Expenses After Adjustmentsslc.40X.L0410.C01.11$13,565
PoliceContracted Servicesslc.40X.L0420.C01.04$16,843
PoliceTotal Expenses Before Adjustmentsslc.40X.L0420.C01.07$16,843
PoliceTotal Expenses After Adjustmentsslc.40X.L0420.C01.11$16,843
Protective inspection and controlContracted Servicesslc.40X.L0440.C01.04$9,272
Protective inspection and controlTotal Expenses Before Adjustmentsslc.40X.L0440.C01.07$9,272
Protective inspection and controlTotal Expenses After Adjustmentsslc.40X.L0440.C01.11$9,272
Building permit and inspection servicesContracted Servicesslc.40X.L0445.C01.04$6,429
Building permit and inspection servicesTotal Expenses Before Adjustmentsslc.40X.L0445.C01.07$6,429
Building permit and inspection servicesTotal Expenses After Adjustmentsslc.40X.L0445.C01.11$6,429
Protection servicesContracted Servicesslc.40X.L0499.C01.04$46,109
Protection servicesTotal Expenses Before Adjustmentsslc.40X.L0499.C01.07$46,109
Protection servicesTotal Expenses After Adjustmentsslc.40X.L0499.C01.11$46,109
Roads - unpavedSalaries, Wages and Employee Benefitsslc.40X.L0612.C01.01$86,028
Roads - unpavedMaterialsslc.40X.L0612.C01.03$140,178
Roads - unpavedTotal Expenses Before Adjustmentsslc.40X.L0612.C01.07$229,698
Roads - unpavedTotal Expenses After Adjustmentsslc.40X.L0612.C01.11$229,698
Roads - unpavedAmortizationslc.40X.L0612.C01.16$3,492
Roads - bridges and culvertsContracted Servicesslc.40X.L0613.C01.04$21,612
Roads - bridges and culvertsTotal Expenses Before Adjustmentsslc.40X.L0613.C01.07$65,112
Roads - bridges and culvertsTotal Expenses After Adjustmentsslc.40X.L0613.C01.11$65,112
Roads - bridges and culvertsAmortizationslc.40X.L0613.C01.16$43,500
Roadways - traffic operations & roadsideMaterialsslc.40X.L0614.C01.03$21,599
Roadways - traffic operations & roadsideRents and Financial Expenses & Accretion Expensesslc.40X.L0614.C01.05$344
Roadways - traffic operations & roadsideTotal Expenses Before Adjustmentsslc.40X.L0614.C01.07$25,164
Roadways - traffic operations & roadsideTotal Expenses After Adjustmentsslc.40X.L0614.C01.11$25,164
Roadways - traffic operations & roadsideAmortizationslc.40X.L0614.C01.16$3,221
Winter control - except sidewalks,parking lotsInterest on Long Term Debtslc.40X.L0621.C01.02$1,949
Winter control - except sidewalks,parking lotsTotal Expenses Before Adjustmentsslc.40X.L0621.C01.07$11,497
Winter control - except sidewalks,parking lotsTotal Expenses After Adjustmentsslc.40X.L0621.C01.11$11,497
Winter control - except sidewalks,parking lotsAmortizationslc.40X.L0621.C01.16$9,548
Transportation servicesSalaries, Wages and Employee Benefitsslc.40X.L0699.C01.01$86,028
Transportation servicesInterest on Long Term Debtslc.40X.L0699.C01.02$1,949
Transportation servicesMaterialsslc.40X.L0699.C01.03$161,777
Transportation servicesContracted Servicesslc.40X.L0699.C01.04$21,612
Transportation servicesRents and Financial Expenses & Accretion Expensesslc.40X.L0699.C01.05$344
Transportation servicesTotal Expenses Before Adjustmentsslc.40X.L0699.C01.07$331,471
Transportation servicesTotal Expenses After Adjustmentsslc.40X.L0699.C01.11$331,471
Transportation servicesAmortizationslc.40X.L0699.C01.16$59,761
Solid waste disposalMaterialsslc.40X.L0850.C01.03$2,467
Solid waste disposalContracted Servicesslc.40X.L0850.C01.04$3,617
Solid waste disposalRents and Financial Expenses & Accretion Expensesslc.40X.L0850.C01.05$42,533
Solid waste disposalTotal Expenses Before Adjustmentsslc.40X.L0850.C01.07$49,378
Solid waste disposalTotal Expenses After Adjustmentsslc.40X.L0850.C01.11$49,378
Solid waste disposalAmortizationslc.40X.L0850.C01.16$761
Environmental servicesMaterialsslc.40X.L0899.C01.03$2,467
Environmental servicesContracted Servicesslc.40X.L0899.C01.04$3,617
Environmental servicesRents and Financial Expenses & Accretion Expensesslc.40X.L0899.C01.05$42,533
Environmental servicesTotal Expenses Before Adjustmentsslc.40X.L0899.C01.07$49,378
Environmental servicesTotal Expenses After Adjustmentsslc.40X.L0899.C01.11$49,378
Environmental servicesAmortizationslc.40X.L0899.C01.16$761
Public health servicesExternal Transfersslc.40X.L1010.C01.06$5,704
Public health servicesTotal Expenses Before Adjustmentsslc.40X.L1010.C01.07$5,704
Public health servicesTotal Expenses After Adjustmentsslc.40X.L1010.C01.11$5,704
Ambulance servicesExternal Transfersslc.40X.L1030.C01.06$14,467
Ambulance servicesTotal Expenses Before Adjustmentsslc.40X.L1030.C01.07$14,467
Ambulance servicesTotal Expenses After Adjustmentsslc.40X.L1030.C01.11$14,467
CemeteriesMaterialsslc.40X.L1040.C01.03$41
CemeteriesContracted Servicesslc.40X.L1040.C01.04$134
CemeteriesTotal Expenses Before Adjustmentsslc.40X.L1040.C01.07$175
CemeteriesTotal Expenses After Adjustmentsslc.40X.L1040.C01.11$175
Health servicesMaterialsslc.40X.L1099.C01.03$41
Health servicesContracted Servicesslc.40X.L1099.C01.04$134
Health servicesExternal Transfersslc.40X.L1099.C01.06$20,171
Health servicesTotal Expenses Before Adjustmentsslc.40X.L1099.C01.07$20,346
Health servicesTotal Expenses After Adjustmentsslc.40X.L1099.C01.11$20,346
General assistanceExternal Transfersslc.40X.L1210.C01.06$3,490
General assistanceTotal Expenses Before Adjustmentsslc.40X.L1210.C01.07$3,490
General assistanceTotal Expenses After Adjustmentsslc.40X.L1210.C01.11$3,490
Child Care and Early Years LearningExternal Transfersslc.40X.L1230.C01.06$1,162
Child Care and Early Years LearningTotal Expenses Before Adjustmentsslc.40X.L1230.C01.07$1,162
Child Care and Early Years LearningTotal Expenses After Adjustmentsslc.40X.L1230.C01.11$1,162
Social and family servicesExternal Transfersslc.40X.L1299.C01.06$4,652
Social and family servicesTotal Expenses Before Adjustmentsslc.40X.L1299.C01.07$4,652
Social and family servicesTotal Expenses After Adjustmentsslc.40X.L1299.C01.11$4,652
Public housingExternal Transfersslc.40X.L1410.C01.06$8,069
Public housingTotal Expenses Before Adjustmentsslc.40X.L1410.C01.07$8,069
Public housingTotal Expenses After Adjustmentsslc.40X.L1410.C01.11$8,069
Social HousingExternal Transfersslc.40X.L1499.C01.06$8,069
Social HousingTotal Expenses Before Adjustmentsslc.40X.L1499.C01.07$8,069
Social HousingTotal Expenses After Adjustmentsslc.40X.L1499.C01.11$8,069
Planning and zoningContracted Servicesslc.40X.L1810.C01.04$4,635
Planning and zoningTotal Expenses Before Adjustmentsslc.40X.L1810.C01.07$4,635
Planning and zoningTotal Expenses After Adjustmentsslc.40X.L1810.C01.11$4,635
Agriculture and reforestationContracted Servicesslc.40X.L1840.C01.04$5,017
Agriculture and reforestationTotal Expenses Before Adjustmentsslc.40X.L1840.C01.07$5,017
Agriculture and reforestationTotal Expenses After Adjustmentsslc.40X.L1840.C01.11$5,017
Tile drainage/shoreline assistanceInterest on Long Term Debtslc.40X.L1850.C01.02$2,531
Tile drainage/shoreline assistanceTotal Expenses Before Adjustmentsslc.40X.L1850.C01.07$2,531
Tile drainage/shoreline assistanceTotal Expenses After Adjustmentsslc.40X.L1850.C01.11$2,531
Planning and developmentInterest on Long Term Debtslc.40X.L1899.C01.02$2,531
Planning and developmentContracted Servicesslc.40X.L1899.C01.04$9,652
Planning and developmentTotal Expenses Before Adjustmentsslc.40X.L1899.C01.07$12,183
Planning and developmentTotal Expenses After Adjustmentsslc.40X.L1899.C01.11$12,183
TotalSalaries, Wages and Employee Benefitsslc.40X.L9910.C01.01$155,236
TotalInterest on Long Term Debtslc.40X.L9910.C01.02$4,480
TotalMaterialsslc.40X.L9910.C01.03$198,411
TotalContracted Servicesslc.40X.L9910.C01.04$113,211
TotalRents and Financial Expenses & Accretion Expensesslc.40X.L9910.C01.05$44,713
TotalExternal Transfersslc.40X.L9910.C01.06$32,892
TotalTotal Expenses Before Adjustmentsslc.40X.L9910.C01.07$613,135
TotalTotal Expenses After Adjustmentsslc.40X.L9910.C01.11$613,135
TotalAmortizationslc.40X.L9910.C01.16$64,192
ADDITIONAL INFORMATION8 rows
LineColumnSLCAmountText
Salaries and wagesNot listedslc.42X.L5010.C01.01$141,951
Employee benefitsNot listedslc.42X.L5020.C01.01$13,285
Total salaries, wages and employee benefits (including capitalizeNot listedslc.42X.L5098.C01.01$155,236
Total salaries, wages and employee benefits (Not including line 5Not listedslc.42X.L5099.C01.01$155,236
Municipal Property Assessment Corporation (MPAC)Not listedslc.42X.L5210.C01.01$4,418
Asset Retirement Obligation Expense / Accretion ExpenseNot listedslc.42X.L5611.C01.01$43,034
Health unitNot listedslc.42X.L5840.C01.01$5,704
District Social Services Administration Board (DSSAB)Not listedslc.42X.L5850.C01.01$27,188
SCHEDULE OF TANGIBLE CAPITAL ASSETS105 rows
LineColumnSLCAmountText
General government2024 Opening Net Book Valueslc.51A.L0299.C01.01$23,479
General government2024 Opening Cost Balanceslc.51A.L0299.C01.02$104,280
General government2024 Closing Cost Balanceslc.51A.L0299.C01.06$104,280
General government2024 Opening Amortization Balanceslc.51A.L0299.C01.07$80,801
General governmentAnnual Amortizationslc.51A.L0299.C01.08$3,670
General government2024 Closing Amortization Balanceslc.51A.L0299.C01.10$84,471
General government2024 Closing Net Book Valueslc.51A.L0299.C01.11$19,809
General government2024 Opening Net Book Valueslc.51A.L0299.C99.01$23,479
General government2024 Opening Cost Balanceslc.51A.L0299.C99.02$104,280
General government2024 Opening Amortization Balanceslc.51A.L0299.C99.07$80,801
Roads - unpaved2024 Opening Net Book Valueslc.51A.L0612.C01.01$31,442
Roads - unpaved2024 Opening Cost Balanceslc.51A.L0612.C01.02$370,451
Roads - unpaved2024 Closing Cost Balanceslc.51A.L0612.C01.06$370,451
Roads - unpaved2024 Opening Amortization Balanceslc.51A.L0612.C01.07$339,009
Roads - unpavedAnnual Amortizationslc.51A.L0612.C01.08$3,492
Roads - unpaved2024 Closing Amortization Balanceslc.51A.L0612.C01.10$342,501
Roads - unpaved2024 Closing Net Book Valueslc.51A.L0612.C01.11$27,950
Roads - bridges and culverts2024 Opening Net Book Valueslc.51A.L0613.C01.01$2.0M
Roads - bridges and culverts2024 Opening Cost Balanceslc.51A.L0613.C01.02$3.4M
Roads - bridges and culverts2024 Closing Cost Balanceslc.51A.L0613.C01.06$3.4M
Roads - bridges and culverts2024 Opening Amortization Balanceslc.51A.L0613.C01.07$1.4M
Roads - bridges and culvertsAnnual Amortizationslc.51A.L0613.C01.08$43,500
Roads - bridges and culverts2024 Closing Amortization Balanceslc.51A.L0613.C01.10$1.4M
Roads - bridges and culverts2024 Closing Net Book Valueslc.51A.L0613.C01.11$2.0M
Roads - bridges and culverts2024 Opening Net Book Valueslc.51A.L0613.C99.01$2.3M
Roads - bridges and culverts2024 Opening Cost Balanceslc.51A.L0613.C99.02$4.3M
Roads - bridges and culverts2024 Opening Amortization Balanceslc.51A.L0613.C99.07$2.0M
Roadways - traffic operations & roadside2024 Opening Net Book Valueslc.51A.L0614.C01.01$51,941
Roadways - traffic operations & roadside2024 Opening Cost Balanceslc.51A.L0614.C01.02$153,832
Roadways - traffic operations & roadside2024 Closing Cost Balanceslc.51A.L0614.C01.06$153,832
Roadways - traffic operations & roadside2024 Opening Amortization Balanceslc.51A.L0614.C01.07$142,131
Roadways - traffic operations & roadsideAnnual Amortizationslc.51A.L0614.C01.08$3,221
Roadways - traffic operations & roadside2024 Closing Amortization Balanceslc.51A.L0614.C01.10$145,352
Roadways - traffic operations & roadside2024 Closing Net Book Valueslc.51A.L0614.C01.11$8,480
Winter control - except sidewalks, parking lots2024 Opening Net Book Valueslc.51A.L0621.C01.01$203,025
Winter control - except sidewalks, parking lots2024 Opening Cost Balanceslc.51A.L0621.C01.02$429,243
Winter control - except sidewalks, parking lots2024 Closing Cost Balanceslc.51A.L0621.C01.06$429,243
Winter control - except sidewalks, parking lots2024 Opening Amortization Balanceslc.51A.L0621.C01.07$185,978
Winter control - except sidewalks, parking lotsAnnual Amortizationslc.51A.L0621.C01.08$9,548
Winter control - except sidewalks, parking lots2024 Closing Amortization Balanceslc.51A.L0621.C01.10$195,526
Winter control - except sidewalks, parking lots2024 Closing Net Book Valueslc.51A.L0621.C01.11$233,717
Transportation services2024 Opening Net Book Valueslc.51A.L0699.C01.01$2.3M
Transportation services2024 Opening Cost Balanceslc.51A.L0699.C01.02$4.3M
Transportation services2024 Closing Cost Balanceslc.51A.L0699.C01.06$4.3M
Transportation services2024 Opening Amortization Balanceslc.51A.L0699.C01.07$2.0M
Transportation servicesAnnual Amortizationslc.51A.L0699.C01.08$59,761
Transportation services2024 Closing Amortization Balanceslc.51A.L0699.C01.10$2.1M
Transportation services2024 Closing Net Book Valueslc.51A.L0699.C01.11$2.2M
Transportation services2024 Opening Net Book Valueslc.51A.L0699.C99.01$2.3M
Transportation services2024 Opening Cost Balanceslc.51A.L0699.C99.02$4.3M
Transportation services2024 Opening Amortization Balanceslc.51A.L0699.C99.07$2.0M
Solid waste disposal2024 Opening Net Book Valueslc.51A.L0850.C01.01$142,398
Solid waste disposal2024 Opening Cost Balanceslc.51A.L0850.C01.02$174,360
Solid waste disposal2024 Closing Cost Balanceslc.51A.L0850.C01.06$174,360
Solid waste disposal2024 Opening Amortization Balanceslc.51A.L0850.C01.07$31,962
Solid waste disposalAnnual Amortizationslc.51A.L0850.C01.08$761
Solid waste disposal2024 Closing Amortization Balanceslc.51A.L0850.C01.10$32,723
Solid waste disposal2024 Closing Net Book Valueslc.51A.L0850.C01.11$141,637
Solid waste disposal2024 Opening Net Book Valueslc.51A.L0850.C99.01$142,398
Solid waste disposal2024 Opening Cost Balanceslc.51A.L0850.C99.02$174,360
Solid waste disposal2024 Opening Amortization Balanceslc.51A.L0850.C99.07$31,962
Environmental services2024 Opening Net Book Valueslc.51A.L0899.C01.01$142,398
Environmental services2024 Opening Cost Balanceslc.51A.L0899.C01.02$174,360
Environmental services2024 Closing Cost Balanceslc.51A.L0899.C01.06$174,360
Environmental services2024 Opening Amortization Balanceslc.51A.L0899.C01.07$31,962
Environmental servicesAnnual Amortizationslc.51A.L0899.C01.08$761
Environmental services2024 Closing Amortization Balanceslc.51A.L0899.C01.10$32,723
Environmental services2024 Closing Net Book Valueslc.51A.L0899.C01.11$141,637
Environmental services2024 Opening Net Book Valueslc.51A.L0899.C99.01$142,398
Environmental services2024 Opening Cost Balanceslc.51A.L0899.C99.02$174,360
Environmental services2024 Opening Amortization Balanceslc.51A.L0899.C99.07$31,962
Cemeteries2024 Opening Net Book Valueslc.51A.L1040.C01.01$75
Cemeteries2024 Opening Cost Balanceslc.51A.L1040.C01.02$75
Cemeteries2024 Closing Cost Balanceslc.51A.L1040.C01.06$75
Cemeteries2024 Closing Net Book Valueslc.51A.L1040.C01.11$75
Cemeteries2024 Opening Net Book Valueslc.51A.L1040.C99.01$75
Cemeteries2024 Opening Cost Balanceslc.51A.L1040.C99.02$75
Health services2024 Opening Net Book Valueslc.51A.L1099.C01.01$75
Health services2024 Opening Cost Balanceslc.51A.L1099.C01.02$75
Health services2024 Closing Cost Balanceslc.51A.L1099.C01.06$75
Health services2024 Closing Net Book Valueslc.51A.L1099.C01.11$75
Health services2024 Opening Net Book Valueslc.51A.L1099.C99.01$75
Health services2024 Opening Cost Balanceslc.51A.L1099.C99.02$75
Recreation facilities - Other2024 Opening Cost Balanceslc.51A.L1634.C01.02$9,155
Recreation facilities - Other2024 Closing Cost Balanceslc.51A.L1634.C01.06$9,155
Recreation facilities - Other2024 Opening Amortization Balanceslc.51A.L1634.C01.07$9,155
Recreation facilities - Other2024 Closing Amortization Balanceslc.51A.L1634.C01.10$9,155
Recreation facilities - Other2024 Opening Cost Balanceslc.51A.L1634.C99.02$9,155
Recreation facilities - Other2024 Opening Amortization Balanceslc.51A.L1634.C99.07$9,155
Recreation and cultural services2024 Opening Cost Balanceslc.51A.L1699.C01.02$9,155
Recreation and cultural services2024 Closing Cost Balanceslc.51A.L1699.C01.06$9,155
Recreation and cultural services2024 Opening Amortization Balanceslc.51A.L1699.C01.07$9,155
Recreation and cultural services2024 Closing Amortization Balanceslc.51A.L1699.C01.10$9,155
Recreation and cultural services2024 Opening Cost Balanceslc.51A.L1699.C99.02$9,155
Recreation and cultural services2024 Opening Amortization Balanceslc.51A.L1699.C99.07$9,155
Total Tangible Capital Assets2024 Opening Net Book Valueslc.51A.L9910.C01.01$2.5M
Total Tangible Capital Assets2024 Opening Cost Balanceslc.51A.L9910.C01.02$4.6M
Total Tangible Capital Assets2024 Closing Cost Balanceslc.51A.L9910.C01.06$4.6M
Total Tangible Capital Assets2024 Opening Amortization Balanceslc.51A.L9910.C01.07$2.1M
Total Tangible Capital AssetsAnnual Amortizationslc.51A.L9910.C01.08$64,192
Total Tangible Capital Assets2024 Closing Amortization Balanceslc.51A.L9910.C01.10$2.2M
Total Tangible Capital Assets2024 Closing Net Book Valueslc.51A.L9910.C01.11$2.4M
Total Tangible Capital Assets2024 Opening Net Book Valueslc.51A.L9910.C99.01$2.5M
Total Tangible Capital Assets2024 Opening Cost Balanceslc.51A.L9910.C99.02$4.6M
Total Tangible Capital Assets2024 Opening Amortization Balanceslc.51A.L9910.C99.07$2.1M
SCHEDULE OF TANGIBLE CAPITAL ASSETS29 rows
LineColumnSLCAmountText
Land2024 Opening Net Book Value (NBV)slc.51B.L2005.C01.01$3,579
Land2024 Closing Net Book Value (NBV)slc.51B.L2005.C01.11$3,579
Land2024 Opening Net Book Valueslc.51B.L2005.C99.01$3,579
Land improvements2024 Opening Net Book Value (NBV)slc.51B.L2010.C01.01$142,273
Land improvements2024 Closing Net Book Value (NBV)slc.51B.L2010.C01.11$141,512
Land improvements2024 Opening Net Book Valueslc.51B.L2010.C99.01$142,273
Buildings2024 Opening Net Book Value (NBV)slc.51B.L2020.C01.01$67,146
Buildings2024 Closing Net Book Value (NBV)slc.51B.L2020.C01.11$63,648
Buildings2024 Opening Net Book Valueslc.51B.L2020.C99.01$67,146
Machinery and equipment2024 Opening Net Book Value (NBV)slc.51B.L2030.C01.01$195,343
Machinery and equipment2024 Closing Net Book Value (NBV)slc.51B.L2030.C01.11$10,330
Machinery and equipment2024 Opening Net Book Valueslc.51B.L2030.C99.01$207,920
Vehicles2024 Opening Net Book Value (NBV)slc.51B.L2040.C01.01$12,577
Vehicles2024 Closing Net Book Value (NBV)slc.51B.L2040.C01.11$184,649
Total General Capital Assets2024 Opening Net Book Value (NBV)slc.51B.L2099.C01.01$420,918
Total General Capital Assets2024 Closing Net Book Value (NBV)slc.51B.L2099.C01.11$403,718
Total General Capital Assets2024 Opening Net Book Valueslc.51B.L2099.C99.01$420,918
Linear assets2024 Opening Net Book Value (NBV)slc.51B.L2250.C01.01$2.0M
Linear assets2024 Closing Net Book Value (NBV)slc.51B.L2250.C01.11$2.0M
Linear assets2024 Opening Net Book Valueslc.51B.L2250.C99.01$2.0M
Total Infrastructure Assets2024 Opening Net Book Value (NBV)slc.51B.L2299.C01.01$2.0M
Total Infrastructure Assets2024 Closing Net Book Value (NBV)slc.51B.L2299.C01.11$2.0M
Total Infrastructure Assets2024 Opening Net Book Valueslc.51B.L2299.C99.01$2.0M
Total Tangible Capital Assets2024 Opening Net Book Value (NBV)slc.51B.L9920.C01.01$2.5M
Total Tangible Capital Assets2024 Closing Net Book Value (NBV)slc.51B.L9920.C01.11$2.4M
Total Tangible Capital Assets2024 Opening Net Book Valueslc.51B.L9920.C99.01$2.5M
Total Tangible Capital Assets and Construction-in-progress2024 Opening Net Book Value (NBV)slc.51B.L9921.C01.01$2.5M
Total Tangible Capital Assets and Construction-in-progress2024 Closing Net Book Value (NBV)slc.51B.L9921.C01.11$2.4M
Total Tangible Capital Assets and Construction-in-progress2024 Opening Net Book Valueslc.51B.L9921.C99.01$2.5M
CONSOLIDATED STATEMENT OF CHANGE IN NET FINANCIAL ASSETS (NET DEB9 rows
LineColumnSLCAmountText
Annual Surplus(Deficit) Before Remeas. Gains(Losses)Not listedslc.53X.L1010.C01.01-$171,882
Amortization of tangible capital assets (SLC 51 9910 08)Not listedslc.53X.L1030.C01.01$64,192
SubtotalNot listedslc.53X.L1099.C01.01$64,192
Change in supplies inventoriesNot listedslc.53X.L1210.C01.01$2,415
SubtotalNot listedslc.53X.L1299.C01.01$2,415
Decr/(Incr) in Net Financial Assets/Net DebtNot listedslc.53X.L1410.C01.01-$105,275
Net financial assets (net debt), beginning of yearNot listedslc.53X.L1420.C01.01-$1.1M
Restated Net Financial Assets (Net Debt), beginning of yearNot listedslc.53X.L1423.C01.01-$1.1M
Net Financial Assets (Net Debt), End of YearNot listedslc.53X.L9910.C01.01-$1.2M
CONSOLIDATED STATEMENT OF CASH FLOW (SELECT DIRECT OR INDIRECT ME18 rows
LineColumnSLCAmountText
Debt repaymentActualslc.54B.L1020.C01.01-$26,233
Cash applied to financing transactionsActualslc.54B.L1099.C01.01-$26,233
Increase in cash and cash equivalentsActualslc.54B.L1210.C01.01-$112,335
Cash and cash equivalents, beginning of yearActualslc.54B.L1220.C01.01$693,209
CashActualslc.54B.L1401.C01.01$181,065
Short term investmentsActualslc.54B.L1403.C01.01$399,809
UnrestrictedActualslc.54B.L1501.C01.01$580,874
Annual surplus/(deficit) (SLC 10 2099 01)Actualslc.54B.L2010.C01.01-$171,882
Non-cash items including amortizationActualslc.54B.L2020.C01.01$64,192
Change in non-cash assets and liabilitiesActualslc.54B.L2022.C01.01-$107,393
Accretion ExpenseActualslc.54B.L2023.C01.01$43,034
Change in deferred revenueActualslc.54B.L2040.C01.01$81,684
OtherActualslc.54B.L2096.C01.01$4,263
OtherNot listedslc.54B.L2096.C01.0ANot mappedtile drainage receipts
Cash provided by operating transactionsActualslc.54B.L2099.C01.01-$86,102
Cash and cash equivalents, end of yearActualslc.54B.L9920.C01.01$580,874
Cash and cash equivalents, end of yearActualslc.54B.L9940.C01.01$580,874
Cash and cash equivalents, end of yearActualslc.54B.L9950.C01.01$580,874
CONTINUITY OF RESERVES AND RESERVE FUNDS15 rows
LineColumnSLCAmountText
Balance, beginning of yearObligatory Res. Funds, Deferred Rev.slc.60X.L0299.C01.01$38,612
Balance, beginning of yearReservesslc.60X.L0299.C01.03$127,605
Investment incomeObligatory Res. Funds, Deferred Rev.slc.60X.L0841.C01.01$1,523
Canada Community - Building Fund (Federal Gas Tax)Obligatory Res. Funds, Deferred Rev.slc.60X.L0862.C01.01$6,725
Less: Utilization (deferred revenue recognized)Reservesslc.60X.L0910.C01.03$11,618
For current operationsReservesslc.60X.L1015.C01.03$11,618
Balance, end of yearObligatory Res. Funds, Deferred Rev.slc.60X.L2099.C01.01$46,860
Balance, end of yearReservesslc.60X.L2099.C01.03$115,987
Replacement of equipmentReservesslc.60X.L5050.C01.03$54,956
Protection servicesReservesslc.60X.L5210.C01.03$52,105
Recreation and cultural services : ParksReservesslc.60X.L5265.C01.03$8,926
Canada Community - Building Fund (Federal Gas Tax)Obligatory Res. Funds, Deferred Rev.slc.60X.L5691.C01.01$46,860
TotalObligatory Res. Funds, Deferred Rev.slc.60X.L9930.C01.01$46,860
TotalReservesslc.60X.L9930.C01.03$115,987
TOTAL Revenues & SurplusObligatory Res. Funds, Deferred Rev.slc.60X.L9940.C01.01$8,248
CONSOLIDATED STATEMENT OF FINANCIAL POSITION41 rows
LineColumnSLCAmountText
Cash and cash equivalentsNot listedslc.70X.L0299.C01.01$580,874
CanadaNot listedslc.70X.L0410.C01.01$26,206
OntarioNot listedslc.70X.L0420.C01.01$7,608
School boardsNot listedslc.70X.L0450.C01.01$377
Other receivablesNot listedslc.70X.L0490.C01.01$14,027
Accounts Receivable SubtotalNot listedslc.70X.L0499.C01.01$48,218
Current year's leviesNot listedslc.70X.L0610.C01.01$23,498
Previous year's leviesNot listedslc.70X.L0620.C01.01$7,046
Prior year's leviesNot listedslc.70X.L0630.C01.01$436
Penalties and interestNot listedslc.70X.L0640.C01.01$345
Taxes Receivable SubtotalNot listedslc.70X.L0699.C01.01$31,325
Debt Recoverable From Others SubtotalNot listedslc.70X.L0845.C01.01$37,923
IndividualsNot listedslc.70X.L0865.C01.01$37,923
OntarioNot listedslc.70X.L2220.C01.01$11,952
Trade accounts payableNot listedslc.70X.L2270.C01.01$24,081
Accounts Payable SubtotalNot listedslc.70X.L2299.C01.01$36,033
Obligatory reserve funds (SLC 60 2099 01)Not listedslc.70X.L2410.C01.01$46,860
OtherNot listedslc.70X.L2490.C01.01$547,619
Deferred Revenue SubtotalNot listedslc.70X.L2499.C01.01$594,479
Debt payable to othersNot listedslc.70X.L2620.C01.01$168,266
Long term liabilitiesNot listedslc.70X.L2699.C01.01$168,266
Asset Retirement Obligation LiabilitiesNot listedslc.70X.L2920.C01.01$1.1M
Tangible capital assets (SLC 51 9921 11)Not listedslc.70X.L6210.C01.01$2.4M
Inventories of suppliesNot listedslc.70X.L6250.C01.01$16,739
Total Non-Financial AssetsNot listedslc.70X.L6299.C01.01$2.4M
Equity in tangible capital assetsNot listedslc.70X.L6410.C01.01$2.3M
OtherNot listedslc.70X.L6412.C01.01$16,739
OtherNot listedslc.70X.L6412.C01.0ANot mappedInventories of supplies
Reserves and reserve funds (SLC 60 2099 02 + SLC 60 2099 03)Not listedslc.70X.L6420.C01.01$115,987
General surplus/(deficit)Not listedslc.70X.L6430.C01.01-$67,576
Unfunded Asset Retirement Obligation CostNot listedslc.70X.L6604.C01.01-$1.1M
OtherNot listedslc.70X.L6620.C01.01-$18,506
OtherNot listedslc.70X.L6620.C01.0ANot mappedUnfinanced municipal drain
Total OtherNot listedslc.70X.L6699.C01.01-$1.1M
Total Financial AssetsNot listedslc.70X.L9930.C01.01$698,340
Total LiabilitiesNot listedslc.70X.L9940.C01.01$1.9M
Net Financial Assets / Net Debt (Total Financial Assets LESS TotaNot listedslc.70X.L9945.C01.01-$1.2M
Total Accumulated Surplus/(Deficit)Not listedslc.70X.L9970.C01.01$1.2M
Total Analysis Accumulated Surplus/(Deficit)Not listedslc.70X.L9971.C01.01$1.2M
Accumulated Surplus (Deficit) Before Remeas. Gains (Losses)Not listedslc.70X.L9980.C01.01$1.2M
Total Accumulated Surplus (Deficit)Not listedslc.70X.L9982.C01.01$1.2M
CONTINUITY OF TAXES RECEIVABLE9 rows
LineColumnSLCAmountText
Taxes receivable, beginning of yearNot listedslc.72A.L0210.C01.09$21,641
PLUS: Tax amounts levied in the year (SLC 26 9199 03)Not listedslc.72A.L0220.C01.09$196,132
LESS: Total cash collections (SLC 72 0699 09)Not listedslc.72A.L0240.C01.09$185,401
LESS: Tax adjustments before allowances (SLC 72 2899 09)Not listedslc.72A.L0250.C01.09$1,047
Taxes ReceivableNot listedslc.72A.L0290.C01.09$31,325
Current year's taxNot listedslc.72A.L0610.C01.09$171,587
Previous year's taxNot listedslc.72A.L0620.C01.09$12,460
Penalties and interestNot listedslc.72A.L0630.C01.09$1,354
Total Cash CollectionsNot listedslc.72A.L0699.C01.09$185,401
CONTINUITY OF TAXES RECEIVABLE17 rows
LineColumnSLCAmountText
Write-off of taxes (Mun. Act 354)English - Publicslc.72B.L1010.C01.01$153
Write-off of taxes (Mun. Act 354)TOTAL Educationslc.72B.L1010.C01.06$153
Write-off of taxes (Mun. Act 354)Lower-Tier (Single-Tier)slc.72B.L1010.C01.07$894
Write-off of taxes (Mun. Act 354)TOTAL Tax Adjustmentslc.72B.L1010.C01.09$1,047
SubtotalEnglish - Publicslc.72B.L1099.C01.01$153
SubtotalTOTAL Educationslc.72B.L1099.C01.06$153
SubtotalLower-Tier (Single-Tier)slc.72B.L1099.C01.07$894
SubtotalTOTAL Tax Adjustmentslc.72B.L1099.C01.09$1,047
Tax Adjustments Before AllowancesEnglish - Publicslc.72B.L2899.C01.01$153
Tax Adjustments Before AllowancesTOTAL Educationslc.72B.L2899.C01.06$153
Tax Adjustments Before AllowancesLower-Tier (Single-Tier)slc.72B.L2899.C01.07$894
Tax Adjustments Before AllowancesTOTAL Tax Adjustmentslc.72B.L2899.C01.09$1,047
Entitlement of School BoardsEnglish - Publicslc.72B.L7010.C01.01$23,190
Entitlement of School BoardsFrench - Publicslc.72B.L7010.C01.02$298
Entitlement of School BoardsEnglish - Separateslc.72B.L7010.C01.03$1,818
Entitlement of School BoardsFrench - Separateslc.72B.L7010.C01.04$2,875
Entitlement of School BoardsTOTAL Educationslc.72B.L7010.C01.06$28,181
LONG TERM LIABILITIES AND COMMITMENTS8 rows
LineColumnSLCAmountText
All outstanding debt issued by the municipality, predecessor muniNot listedslc.74A.L0210.C01.01$168,266
All outstanding debt issued by the municipalityNot listedslc.74A.L0299.C01.01$168,266
Installment (serial) debenturesNot listedslc.74A.L1220.C01.01$168,266
Transportation services : Winter controlNot listedslc.74A.L1416.C01.01$130,343
Planning and developmentNot listedslc.74A.L1480.C01.01$37,923
1. TOTAL Net Long Term Liabilities of the MunicipalityNot listedslc.74A.L9910.C01.01$168,266
2. Debt burden of the municipality: Analysed by debt instrumentNot listedslc.74A.L9920.C01.01$168,266
3. Debt burden of the municipality: Analysed by functionNot listedslc.74A.L9930.C01.01$168,266
LONG TERM LIABILITIES AND COMMITMENTS6 rows
LineColumnSLCAmountText
Recovered from the consolidated statement of operations : GeneralPrincipalslc.74C.L3012.C03.01$21,970
Recovered from the consolidated statement of operations : GeneralInterestslc.74C.L3012.C03.02$1,949
Recovered from the consolidated statement of operations : Tile drPrincipalslc.74C.L3015.C03.01$4,263
Recovered from the consolidated statement of operations : Tile drInterestslc.74C.L3015.C03.02$2,531
TotalPrincipalslc.74C.L3099.C03.01$26,233
TotalInterestslc.74C.L3099.C03.02$4,480
LONG TERM LIABILITIES AND COMMITMENTS14 rows
LineColumnSLCAmountText
Year 2025Operations Principalslc.74D.L3210.C01.01$26,791
Year 2025Operations Interestslc.74D.L3210.C01.02$3,921
Year 2026Operations Principalslc.74D.L3220.C01.01$27,369
Year 2026Operations Interestslc.74D.L3220.C01.02$3,343
Year 2027Operations Principalslc.74D.L3230.C01.01$27,968
Year 2027Operations Interestslc.74D.L3230.C01.02$2,745
Year 2028Operations Principalslc.74D.L3240.C01.01$28,588
Year 2028Operations Interestslc.74D.L3240.C01.02$2,124
Year 2029Operations Principalslc.74D.L3250.C01.01$29,231
Year 2029Operations Interestslc.74D.L3250.C01.02$1,482
Years 2030 to 2034Operations Principalslc.74D.L3260.C01.01$28,319
Years 2030 to 2034Operations Interestslc.74D.L3260.C01.02$1,214
TotalOperations Principalslc.74D.L3299.C01.01$168,266
TotalOperations Interestslc.74D.L3299.C01.02$14,829
LONG TERM LIABILITIES AND COMMITMENTS12 rows
LineColumnSLCAmountText
General GovernmentLiabilities for ARO at Beginning of Yearslc.74E.L0299.C01.013,690
General GovernmentIncrease in Liabilities Due to Accretion Expenseslc.74E.L0299.C01.05157
General GovernmentLiabilities for ARO at End of Yearslc.74E.L0299.C01.073,847
Transportation ServicesLiabilities for ARO at Beginning of Yearslc.74E.L0699.C01.018,088
Transportation ServicesIncrease in Liabilities Due to Accretion Expenseslc.74E.L0699.C01.05344
Transportation ServicesLiabilities for ARO at End of Yearslc.74E.L0699.C01.078,432
Environmental ServicesLiabilities for ARO at Beginning of Yearslc.74E.L0899.C01.011,000,760
Environmental ServicesIncrease in Liabilities Due to Accretion Expenseslc.74E.L0899.C01.0542,533
Environmental ServicesLiabilities for ARO at End of Yearslc.74E.L0899.C01.071,043,293
Total Asset Retirement ObligationsLiabilities for ARO at Beginning of Yearslc.74E.L9910.C01.011,012,538
Total Asset Retirement ObligationsIncrease in Liabilities Due to Accretion Expenseslc.74E.L9910.C01.0543,034
Total Asset Retirement ObligationsLiabilities for ARO at End of Yearslc.74E.L9910.C01.071,055,572
OTHER ENTITIES (DSSAB, HEALTH UNIT, OTHER AND TOTAL ALL)164 rows
LineColumnSLCAmountText
District Social Services Administration BoardNot listedslc.77A.L0210.C01.0ANot mappedDSSAB Timiskaming
Cash and cash equivalentsDSSABslc.77A.L0410.C01.01$14.4M
Cash and cash equivalentsMunicipality's Shareslc.77A.L0410.C01.02$49,526
Cash and cash equivalents% of Municipality's Share of DSSABslc.77A.L0410.C01.030
Accounts receivableDSSABslc.77A.L0420.C01.01$1.6M
Accounts receivableMunicipality's Shareslc.77A.L0420.C01.02$5,675
Accounts receivable% of Municipality's Share of DSSABslc.77A.L0420.C01.030
InvestmentsDSSABslc.77A.L0430.C01.01$4.1M
InvestmentsMunicipality's Shareslc.77A.L0430.C01.02$14,029
Investments% of Municipality's Share of DSSABslc.77A.L0430.C01.030
OtherDSSABslc.77A.L0496.C01.01$156,000
OtherMunicipality's Shareslc.77A.L0496.C01.02$537
Other% of Municipality's Share of DSSABslc.77A.L0496.C01.030
OtherNot listedslc.77A.L0496.C01.0ANot mappedLoan receivable
Other% of Municipality's Share of DSSABslc.77A.L0497.C01.030
Other% of Municipality's Share of DSSABslc.77A.L0498.C01.030
Total Financial AssetsDSSABslc.77A.L0499.C01.01$20.3M
Total Financial AssetsMunicipality's Shareslc.77A.L0499.C01.02$69,767
Total Financial Assets% of Municipality's Share of DSSABslc.77A.L0499.C01.030
Accounts payable and accrued liabilitiesDSSABslc.77A.L0610.C01.01$2.1M
Accounts payable and accrued liabilitiesMunicipality's Shareslc.77A.L0610.C01.02$7,053
Accounts payable and accrued liabilities% of Municipality's Share of DSSABslc.77A.L0610.C01.030
DebtDSSABslc.77A.L0620.C01.01$779,540
DebtMunicipality's Shareslc.77A.L0620.C01.02$2,682
Debt% of Municipality's Share of DSSABslc.77A.L0620.C01.030
Pensions and other employee benefitsDSSABslc.77A.L0630.C01.01$1.4M
Pensions and other employee benefitsMunicipality's Shareslc.77A.L0630.C01.02$4,658
Pensions and other employee benefits% of Municipality's Share of DSSABslc.77A.L0630.C01.030
Other accrued liabilities% of Municipality's Share of DSSABslc.77A.L0640.C01.030
Deferred revenueDSSABslc.77A.L0650.C01.01$66,374
Deferred revenueMunicipality's Shareslc.77A.L0650.C01.02$228
Deferred revenue% of Municipality's Share of DSSABslc.77A.L0650.C01.030
Asset Retirement ObligationsDSSABslc.77A.L0660.C01.01$5.1M
Asset Retirement ObligationsMunicipality's Shareslc.77A.L0660.C01.02$17,442
Asset Retirement Obligations% of Municipality's Share of DSSABslc.77A.L0660.C01.030
OtherDSSABslc.77A.L0696.C01.01$4.5M
OtherMunicipality's Shareslc.77A.L0696.C01.02$15,612
Other% of Municipality's Share of DSSABslc.77A.L0696.C01.030
OtherNot listedslc.77A.L0696.C01.0ANot mappedDue to Province of Ontario
Other% of Municipality's Share of DSSABslc.77A.L0697.C01.030
Other% of Municipality's Share of DSSABslc.77A.L0698.C01.030
Total LiabilitiesDSSABslc.77A.L0699.C01.01$13.9M
Total LiabilitiesMunicipality's Shareslc.77A.L0699.C01.02$47,674
Total Liabilities% of Municipality's Share of DSSABslc.77A.L0699.C01.030
Tangible capital assetsDSSABslc.77A.L0810.C01.01$8.1M
Tangible capital assetsMunicipality's Shareslc.77A.L0810.C01.02$27,699
Tangible capital assets% of Municipality's Share of DSSABslc.77A.L0810.C01.030
Inventories of supplies% of Municipality's Share of DSSABslc.77A.L0820.C01.030
Prepaid expensesDSSABslc.77A.L0830.C01.01$900,573
Prepaid expensesMunicipality's Shareslc.77A.L0830.C01.02$3,098
Prepaid expenses% of Municipality's Share of DSSABslc.77A.L0830.C01.030
Other% of Municipality's Share of DSSABslc.77A.L0896.C01.030
Other% of Municipality's Share of DSSABslc.77A.L0897.C01.030
Other% of Municipality's Share of DSSABslc.77A.L0898.C01.030
Total Non-Financial AssetsDSSABslc.77A.L0899.C01.01$9.0M
Total Non-Financial AssetsMunicipality's Shareslc.77A.L0899.C01.02$30,797
Total Non-Financial Assets% of Municipality's Share of DSSABslc.77A.L0899.C01.030
Equity in tangible capital assetsDSSABslc.77A.L1010.C01.01$8.1M
Equity in tangible capital assetsMunicipality's Shareslc.77A.L1010.C01.02$27,699
Equity in tangible capital assets% of Municipality's Share of DSSABslc.77A.L1010.C01.030
Reserves and reserve fundsDSSABslc.77A.L1020.C01.01$14.5M
Reserves and reserve fundsMunicipality's Shareslc.77A.L1020.C01.02$49,972
Reserves and reserve funds% of Municipality's Share of DSSABslc.77A.L1020.C01.030
General surplus/(deficit)DSSABslc.77A.L1030.C01.01-$8.1M
General surplus/(deficit)Municipality's Shareslc.77A.L1030.C01.02-$27,879
General surplus/(deficit)% of Municipality's Share of DSSABslc.77A.L1030.C01.030
Accumulated Surplus (Deficit), Remeasurement Gains (Losses)% of Municipality's Share of DSSABslc.77A.L1040.C01.030
OtherDSSABslc.77A.L1097.C01.01$900,573
OtherMunicipality's Shareslc.77A.L1097.C01.02$3,098
Other% of Municipality's Share of DSSABslc.77A.L1097.C01.030
OtherNot listedslc.77A.L1097.C01.0ANot mappedPrepaid expenses
Other% of Municipality's Share of DSSABslc.77A.L1098.C01.030
Accumulated Surplus/(Deficit)DSSABslc.77A.L1099.C01.01$15.4M
Accumulated Surplus/(Deficit)Municipality's Shareslc.77A.L1099.C01.02$52,890
Accumulated Surplus/(Deficit)% of Municipality's Share of DSSABslc.77A.L1099.C01.030
District Social Services Administration BoardNot listedslc.77A.L1210.C01.0ANot mappedDSSAB Timiskaming
Ontario WorksDSSABslc.77A.L1410.C01.01$7.8M
Ontario WorksMunicipality's Shareslc.77A.L1410.C01.02$26,901
Ontario Works% of Municipality's Share of DSSABslc.77A.L1410.C01.030
Child careDSSABslc.77A.L1440.C01.01$11.3M
Child careMunicipality's Shareslc.77A.L1440.C01.02$38,833
Child care% of Municipality's Share of DSSABslc.77A.L1440.C01.030
Land ambulanceDSSABslc.77A.L1450.C01.01$5.2M
Land ambulanceMunicipality's Shareslc.77A.L1450.C01.02$17,889
Land ambulance% of Municipality's Share of DSSABslc.77A.L1450.C01.030
Social housingDSSABslc.77A.L1460.C01.01$2.2M
Social housingMunicipality's Shareslc.77A.L1460.C01.02$7,730
Social housing% of Municipality's Share of DSSABslc.77A.L1460.C01.030
Other% of Municipality's Share of DSSABslc.77A.L1498.C01.030
Total Provincial FundingDSSABslc.77A.L1499.C01.01$26.6M
Total Provincial FundingMunicipality's Shareslc.77A.L1499.C01.02$91,353
Total Provincial Funding% of Municipality's Share of DSSABslc.77A.L1499.C01.030
Social housingDSSABslc.77A.L1610.C01.01$1.3M
Social housingMunicipality's Shareslc.77A.L1610.C01.02$4,533
Social housing% of Municipality's Share of DSSABslc.77A.L1610.C01.030
Other% of Municipality's Share of DSSABslc.77A.L1698.C01.030
Total Federal FundingDSSABslc.77A.L1699.C01.01$1.3M
Total Federal FundingMunicipality's Shareslc.77A.L1699.C01.02$4,533
Total Federal Funding% of Municipality's Share of DSSABslc.77A.L1699.C01.030
Municipal billingsDSSABslc.77A.L1810.C01.01$7.9M
Municipal billingsMunicipality's Shareslc.77A.L1810.C01.02$27,184
Municipal billings% of Municipality's Share of DSSABslc.77A.L1810.C01.030
Other% of Municipality's Share of DSSABslc.77A.L1898.C01.030
Total Municipal ContributionsDSSABslc.77A.L1899.C01.01$7.9M
Total Municipal ContributionsMunicipality's Shareslc.77A.L1899.C01.02$27,184
Total Municipal Contributions% of Municipality's Share of DSSABslc.77A.L1899.C01.030
Investment incomeDSSABslc.77A.L2010.C01.01$791,370
Investment incomeMunicipality's Shareslc.77A.L2010.C01.02$2,722
Investment income% of Municipality's Share of DSSABslc.77A.L2010.C01.030
Deferred revenue earned% of Municipality's Share of DSSABslc.77A.L2020.C01.030
OtherDSSABslc.77A.L2097.C01.01$3.3M
OtherMunicipality's Shareslc.77A.L2097.C01.02$11,425
Other% of Municipality's Share of DSSABslc.77A.L2097.C01.030
OtherNot listedslc.77A.L2097.C01.0ANot mappedRent and other
Other% of Municipality's Share of DSSABslc.77A.L2098.C01.030
Total Other RevenuesDSSABslc.77A.L2099.C01.01$4.1M
Total Other RevenuesMunicipality's Shareslc.77A.L2099.C01.02$14,147
Total Other Revenues% of Municipality's Share of DSSABslc.77A.L2099.C01.030
Ontario WorksDSSABslc.77A.L2210.C01.01$9.0M
Ontario WorksMunicipality's Shareslc.77A.L2210.C01.02$30,998
Ontario Works% of Municipality's Share of DSSABslc.77A.L2210.C01.030
Child careDSSABslc.77A.L2240.C01.01$11.4M
Child careMunicipality's Shareslc.77A.L2240.C01.02$39,371
Child care% of Municipality's Share of DSSABslc.77A.L2240.C01.030
Social housingDSSABslc.77A.L2250.C01.01$7.9M
Social housingMunicipality's Shareslc.77A.L2250.C01.02$27,120
Social housing% of Municipality's Share of DSSABslc.77A.L2250.C01.030
Other% of Municipality's Share of DSSABslc.77A.L2260.C01.030
Total Social ServicesDSSABslc.77A.L2299.C01.01$28.3M
Total Social ServicesMunicipality's Shareslc.77A.L2299.C01.02$97,490
Total Social Services% of Municipality's Share of DSSABslc.77A.L2299.C01.030
Land ambulanceDSSABslc.77A.L2410.C01.01$10.3M
Land ambulanceMunicipality's Shareslc.77A.L2410.C01.02$35,540
Land ambulance% of Municipality's Share of DSSABslc.77A.L2410.C01.030
Public health% of Municipality's Share of DSSABslc.77A.L2420.C01.030
Other% of Municipality's Share of DSSABslc.77A.L2430.C01.030
DSSAB administrationDSSABslc.77A.L2440.C01.01$39,324
DSSAB administrationMunicipality's Shareslc.77A.L2440.C01.02$135
DSSAB administration% of Municipality's Share of DSSABslc.77A.L2440.C01.030
Other% of Municipality's Share of DSSABslc.77A.L2496.C01.030
Other% of Municipality's Share of DSSABslc.77A.L2497.C01.030
Other% of Municipality's Share of DSSABslc.77A.L2498.C01.030
Total Health ServicesDSSABslc.77A.L2499.C01.01$10.4M
Total Health ServicesMunicipality's Shareslc.77A.L2499.C01.02$35,675
Total Health Services% of Municipality's Share of DSSABslc.77A.L2499.C01.030
Net Financial Assets (Net Debt)DSSABslc.77A.L9910.C01.01$6.4M
Net Financial Assets (Net Debt)Municipality's Shareslc.77A.L9910.C01.02$22,093
Net Financial Assets (Net Debt)% of Municipality's Share of DSSABslc.77A.L9910.C01.030
Accumulated Surplus/(Deficit)DSSABslc.77A.L9920.C01.01$15.4M
Accumulated Surplus/(Deficit)Municipality's Shareslc.77A.L9920.C01.02$52,890
Accumulated Surplus/(Deficit)% of Municipality's Share of DSSABslc.77A.L9920.C01.030
Total RevenuesDSSABslc.77A.L9930.C01.01$39.9M
Total RevenuesMunicipality's Shareslc.77A.L9930.C01.02$137,218
Total Revenues% of Municipality's Share of DSSABslc.77A.L9930.C01.030
Total ExpensesDSSABslc.77A.L9940.C01.01$38.7M
Total ExpensesMunicipality's Shareslc.77A.L9940.C01.02$133,165
Total Expenses% of Municipality's Share of DSSABslc.77A.L9940.C01.030
Annual Surplus / (Deficit)DSSABslc.77A.L9950.C01.01$1.2M
Annual Surplus / (Deficit)Municipality's Shareslc.77A.L9950.C01.02$4,053
Annual Surplus / (Deficit)% of Municipality's Share of DSSABslc.77A.L9950.C01.030
Accumulated Surplus(Deficit), Before Remeas. Gains(Losses)DSSABslc.77A.L9960.C01.01$15.4M
Accumulated Surplus(Deficit), Before Remeas. Gains(Losses)Municipality's Shareslc.77A.L9960.C01.02$52,890
Accumulated Surplus(Deficit), Before Remeas. Gains(Losses)% of Municipality's Share of DSSABslc.77A.L9960.C01.030
Accumulated Surplus (Deficit), Remeasurement Gains (Losses)% of Municipality's Share of DSSABslc.77A.L9970.C01.030
OTHER ENTITIES (DSSAB, HEALTH UNIT, OTHER AND TOTAL ALL)50 rows
LineColumnSLCAmountText
Health unitNot listedslc.77B.L0210.C01.0ANot mappedTimiskaming Health Unit
Cash and cash equivalents% of Municipality's Share of DSSABslc.77B.L0410.C01.030
Accounts receivable% of Municipality's Share of DSSABslc.77B.L0420.C01.030
Investments% of Municipality's Share of DSSABslc.77B.L0430.C01.030
Other% of Municipality's Share of DSSABslc.77B.L0496.C01.030
Other% of Municipality's Share of DSSABslc.77B.L0497.C01.030
Other% of Municipality's Share of DSSABslc.77B.L0498.C01.030
Accounts payable and accrued liabilities% of Municipality's Share of DSSABslc.77B.L0610.C01.030
Debt% of Municipality's Share of DSSABslc.77B.L0620.C01.030
Pensions and other employee benefits% of Municipality's Share of DSSABslc.77B.L0630.C01.030
Other accrued liabilities% of Municipality's Share of DSSABslc.77B.L0640.C01.030
Deferred revenue% of Municipality's Share of DSSABslc.77B.L0650.C01.030
Asset Retirement Obligations% of Municipality's Share of DSSABslc.77B.L0660.C01.030
Other% of Municipality's Share of DSSABslc.77B.L0696.C01.030
Other% of Municipality's Share of DSSABslc.77B.L0697.C01.030
Other% of Municipality's Share of DSSABslc.77B.L0698.C01.030
Tangible capital assets% of Municipality's Share of DSSABslc.77B.L0810.C01.030
Inventories of supplies% of Municipality's Share of DSSABslc.77B.L0820.C01.030
Prepaid expenses% of Municipality's Share of DSSABslc.77B.L0830.C01.030
Other% of Municipality's Share of DSSABslc.77B.L0896.C01.030
Other% of Municipality's Share of DSSABslc.77B.L0897.C01.030
Other% of Municipality's Share of DSSABslc.77B.L0898.C01.030
Equity in tangible capital assets% of Municipality's Share of DSSABslc.77B.L1010.C01.030
Reserves and reserve funds% of Municipality's Share of DSSABslc.77B.L1020.C01.030
General surplus/(deficit)% of Municipality's Share of DSSABslc.77B.L1030.C01.030
Accumulated Surplus (Deficit), Remeasurement Gains (Losses)% of Municipality's Share of DSSABslc.77B.L1040.C01.030
Other% of Municipality's Share of DSSABslc.77B.L1097.C01.030
Other% of Municipality's Share of DSSABslc.77B.L1098.C01.030
Health unitNot listedslc.77B.L1210.C01.0ANot mappedTimiskaming Health Unit
Province of Ontario% of Municipality's Share of DSSABslc.77B.L1411.C01.030
Land ambulance% of Municipality's Share of DSSABslc.77B.L1450.C01.030
Other% of Municipality's Share of DSSABslc.77B.L1497.C01.030
Other% of Municipality's Share of DSSABslc.77B.L1498.C01.030
Government of Canada% of Municipality's Share of DSSABslc.77B.L1611.C01.030
Other% of Municipality's Share of DSSABslc.77B.L1698.C01.030
Municipal billings% of Municipality's Share of DSSABslc.77B.L1810.C01.030
Other% of Municipality's Share of DSSABslc.77B.L1898.C01.030
Investment income% of Municipality's Share of DSSABslc.77B.L2010.C01.030
Deferred revenue earned% of Municipality's Share of DSSABslc.77B.L2020.C01.030
Other% of Municipality's Share of DSSABslc.77B.L2097.C01.030
Other% of Municipality's Share of DSSABslc.77B.L2098.C01.030
Land ambulance% of Municipality's Share of DSSABslc.77B.L2410.C01.030
Public health% of Municipality's Share of DSSABslc.77B.L2420.C01.030
Other% of Municipality's Share of DSSABslc.77B.L2430.C01.030
DSSAB administration% of Municipality's Share of DSSABslc.77B.L2440.C01.030
Other% of Municipality's Share of DSSABslc.77B.L2496.C01.030
Other% of Municipality's Share of DSSABslc.77B.L2497.C01.030
Other% of Municipality's Share of DSSABslc.77B.L2498.C01.030
Accumulated Surplus (Deficit), Before Remeasurement Gains (Losses)% of Municipality's Share of DSSABslc.77B.L9960.C01.030
Accumulated Surplus (Deficit), Remeasurement Gains (Losses)% of Municipality's Share of DSSABslc.77B.L9970.C01.030
OTHER ENTITIES (DSSAB, HEALTH UNIT, OTHER AND TOTAL ALL)120 rows
LineColumnSLCAmountText
Cash and cash equivalentsTotal Allslc.77D.L0410.C01.01$14.4M
Cash and cash equivalentsMunicipality's Shareslc.77D.L0410.C01.02$49,526
Cash and cash equivalents% of Municipality's Share of DSSABslc.77D.L0410.C01.030
Accounts receivableTotal Allslc.77D.L0420.C01.01$1.6M
Accounts receivableMunicipality's Shareslc.77D.L0420.C01.02$5,675
Accounts receivable% of Municipality's Share of DSSABslc.77D.L0420.C01.030
InvestmentsTotal Allslc.77D.L0430.C01.01$4.1M
InvestmentsMunicipality's Shareslc.77D.L0430.C01.02$14,029
Investments% of Municipality's Share of DSSABslc.77D.L0430.C01.030
Please specifyTotal Allslc.77D.L0496.C01.01$156,000
Please specifyMunicipality's Shareslc.77D.L0496.C01.02$537
Please specify% of Municipality's Share of DSSABslc.77D.L0496.C01.030
Total Financial AssetsTotal Allslc.77D.L0499.C01.01$20.3M
Total Financial AssetsMunicipality's Shareslc.77D.L0499.C01.02$69,767
Total Financial Assets% of Municipality's Share of DSSABslc.77D.L0499.C01.030
Accounts payable and accrued liabilitiesTotal Allslc.77D.L0610.C01.01$2.1M
Accounts payable and accrued liabilitiesMunicipality's Shareslc.77D.L0610.C01.02$7,053
Accounts payable and accrued liabilities% of Municipality's Share of DSSABslc.77D.L0610.C01.030
DebtTotal Allslc.77D.L0620.C01.01$779,540
DebtMunicipality's Shareslc.77D.L0620.C01.02$2,682
Debt% of Municipality's Share of DSSABslc.77D.L0620.C01.030
Pensions and other employee benefitsTotal Allslc.77D.L0630.C01.01$1.4M
Pensions and other employee benefitsMunicipality's Shareslc.77D.L0630.C01.02$4,658
Pensions and other employee benefits% of Municipality's Share of DSSABslc.77D.L0630.C01.030
Deferred revenueTotal Allslc.77D.L0650.C01.01$66,374
Deferred revenueMunicipality's Shareslc.77D.L0650.C01.02$228
Deferred revenue% of Municipality's Share of DSSABslc.77D.L0650.C01.030
Asset Retirement ObligationTotal Allslc.77D.L0660.C01.01$5.1M
Asset Retirement ObligationMunicipality's Shareslc.77D.L0660.C01.02$17,442
Asset Retirement Obligation% of Municipality's Share of DSSABslc.77D.L0660.C01.030
Please specifyTotal Allslc.77D.L0696.C01.01$4.5M
Please specifyMunicipality's Shareslc.77D.L0696.C01.02$15,612
Please specify% of Municipality's Share of DSSABslc.77D.L0696.C01.030
Total LiabilitiesTotal Allslc.77D.L0699.C01.01$13.9M
Total LiabilitiesMunicipality's Shareslc.77D.L0699.C01.02$47,674
Total Liabilities% of Municipality's Share of DSSABslc.77D.L0699.C01.030
Tangible capital assetsTotal Allslc.77D.L0810.C01.01$8.1M
Tangible capital assetsMunicipality's Shareslc.77D.L0810.C01.02$27,699
Tangible capital assets% of Municipality's Share of DSSABslc.77D.L0810.C01.030
Prepaid expensesTotal Allslc.77D.L0830.C01.01$900,573
Prepaid expensesMunicipality's Shareslc.77D.L0830.C01.02$3,098
Prepaid expenses% of Municipality's Share of DSSABslc.77D.L0830.C01.030
Total Non-Financial AssetsTotal Allslc.77D.L0899.C01.01$9.0M
Total Non-Financial AssetsMunicipality's Shareslc.77D.L0899.C01.02$30,797
Total Non-Financial Assets% of Municipality's Share of DSSABslc.77D.L0899.C01.030
Equity in tangible capital assetsTotal Allslc.77D.L1010.C01.01$8.1M
Equity in tangible capital assetsMunicipality's Shareslc.77D.L1010.C01.02$27,699
Equity in tangible capital assets% of Municipality's Share of DSSABslc.77D.L1010.C01.030
Reserves and reserve fundsTotal Allslc.77D.L1020.C01.01$14.5M
Reserves and reserve fundsMunicipality's Shareslc.77D.L1020.C01.02$49,972
Reserves and reserve funds% of Municipality's Share of DSSABslc.77D.L1020.C01.030
General surplus/(deficit)Total Allslc.77D.L1030.C01.01-$8.1M
General surplus/(deficit)Municipality's Shareslc.77D.L1030.C01.02-$27,879
General surplus/(deficit)% of Municipality's Share of DSSABslc.77D.L1030.C01.030
Please specifyTotal Allslc.77D.L1097.C01.01$900,573
Please specifyMunicipality's Shareslc.77D.L1097.C01.02$3,098
Please specify% of Municipality's Share of DSSABslc.77D.L1097.C01.030
Accumulated Surplus/(Deficit)Total Allslc.77D.L1099.C01.01$15.4M
Accumulated Surplus/(Deficit)Municipality's Shareslc.77D.L1099.C01.02$52,890
Accumulated Surplus/(Deficit)% of Municipality's Share of DSSABslc.77D.L1099.C01.030
Ontario WorksTotal Allslc.77D.L1410.C01.01$7.8M
Ontario WorksMunicipality's Shareslc.77D.L1410.C01.02$26,901
Ontario Works% of Municipality's Share of DSSABslc.77D.L1410.C01.030
Child careTotal Allslc.77D.L1440.C01.01$11.3M
Child careMunicipality's Shareslc.77D.L1440.C01.02$38,833
Child care% of Municipality's Share of DSSABslc.77D.L1440.C01.030
Land ambulanceTotal Allslc.77D.L1450.C01.01$5.2M
Land ambulanceMunicipality's Shareslc.77D.L1450.C01.02$17,889
Land ambulance% of Municipality's Share of DSSABslc.77D.L1450.C01.030
Social housingTotal Allslc.77D.L1460.C01.01$2.2M
Social housingMunicipality's Shareslc.77D.L1460.C01.02$7,730
Social housing% of Municipality's Share of DSSABslc.77D.L1460.C01.030
Total Provincial FundingTotal Allslc.77D.L1499.C01.01$26.6M
Total Provincial FundingMunicipality's Shareslc.77D.L1499.C01.02$91,353
Total Provincial Funding% of Municipality's Share of DSSABslc.77D.L1499.C01.030
Social housingTotal Allslc.77D.L1610.C01.01$1.3M
Social housingMunicipality's Shareslc.77D.L1610.C01.02$4,533
Social housing% of Municipality's Share of DSSABslc.77D.L1610.C01.030
Total Federal FundingTotal Allslc.77D.L1699.C01.01$1.3M
Total Federal FundingMunicipality's Shareslc.77D.L1699.C01.02$4,533
Total Federal Funding% of Municipality's Share of DSSABslc.77D.L1699.C01.030
Municipal billingsTotal Allslc.77D.L1810.C01.01$7.9M
Municipal billingsMunicipality's Shareslc.77D.L1810.C01.02$27,184
Municipal billings% of Municipality's Share of DSSABslc.77D.L1810.C01.030
Total Municipal ContributionsTotal Allslc.77D.L1899.C01.01$7.9M
Total Municipal ContributionsMunicipality's Shareslc.77D.L1899.C01.02$27,184
Total Municipal Contributions% of Municipality's Share of DSSABslc.77D.L1899.C01.030
Investment incomeTotal Allslc.77D.L2010.C01.01$791,370
Investment incomeMunicipality's Shareslc.77D.L2010.C01.02$2,722
Investment income% of Municipality's Share of DSSABslc.77D.L2010.C01.030
Please specifyTotal Allslc.77D.L2097.C01.01$3.3M
Please specifyMunicipality's Shareslc.77D.L2097.C01.02$11,425
Please specify% of Municipality's Share of DSSABslc.77D.L2097.C01.030
Total Other RevenuesTotal Allslc.77D.L2099.C01.01$4.1M
Total Other RevenuesMunicipality's Shareslc.77D.L2099.C01.02$14,147
Total Other Revenues% of Municipality's Share of DSSABslc.77D.L2099.C01.030
Ontario WorksTotal Allslc.77D.L2210.C01.01$9.0M
Ontario WorksMunicipality's Shareslc.77D.L2210.C01.02$30,998
Ontario Works% of Municipality's Share of DSSABslc.77D.L2210.C01.030
Child careTotal Allslc.77D.L2240.C01.01$11.4M
Child careMunicipality's Shareslc.77D.L2240.C01.02$39,371
Child care% of Municipality's Share of DSSABslc.77D.L2240.C01.030
Social housingTotal Allslc.77D.L2250.C01.01$7.9M
Social housingMunicipality's Shareslc.77D.L2250.C01.02$27,120
Social housing% of Municipality's Share of DSSABslc.77D.L2250.C01.030
Total Social ServicesTotal Allslc.77D.L2299.C01.01$28.3M
Total Social ServicesMunicipality's Shareslc.77D.L2299.C01.02$97,490
Total Social Services% of Municipality's Share of DSSABslc.77D.L2299.C01.030
Land ambulanceTotal Allslc.77D.L2410.C01.01$10.3M
Land ambulanceMunicipality's Shareslc.77D.L2410.C01.02$35,540
Land ambulance% of Municipality's Share of DSSABslc.77D.L2410.C01.030
DSSAB administrationTotal Allslc.77D.L2440.C01.01$39,324
DSSAB administrationMunicipality's Shareslc.77D.L2440.C01.02$135
DSSAB administration% of Municipality's Share of DSSABslc.77D.L2440.C01.030
Total Health ServicesTotal Allslc.77D.L2499.C01.01$10.4M
Total Health ServicesMunicipality's Shareslc.77D.L2499.C01.02$35,675
Total Health Services% of Municipality's Share of DSSABslc.77D.L2499.C01.030
Net Financial AssetsTotal Allslc.77D.L9910.C01.01$6.4M
Net Financial AssetsMunicipality's Shareslc.77D.L9910.C01.02$22,093
Net Financial Assets% of Municipality's Share of DSSABslc.77D.L9910.C01.030

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