$2,586,812surplus in 2025, against a budgeted $1,844,078 (2024: a deficit of $42,117, against a budgeted surplus of $1,676,959)
A surplus is what is left when a year's revenue is more than its spending. For 2025 the budget in the statements planned a surplus of $1,844,078 and the actual result was $2,586,812. For 2024 the budget planned a surplus of $1,676,959 and the actual result was a deficit of $42,117. In 2024 spending was $2,574,451 above the budgeted figure (worked out by us). In 2025 revenue was $2,655,810 above the budgeted figure and spending was $1,913,076 above it (both worked out by us). The City explains that it sets its tax rate on a different basis from the statements.
$8,561,998spent on transportation services in 2025, against a budget of $8,070,060
In 2025 "Transportation services" was budgeted at $8,070,060 and came in at $8,561,998, which is $491,938 more (worked out by us). "Environmental services" (water, sewer and waste) was budgeted at $7,463,546 and came in at $7,964,007, which is $500,461 more (worked out by us). In 2024 the gaps were larger: transportation $1,320,457 and environmental $1,196,431 above budget (both worked out by us). The same two lines were over budget in both years.
$3,400,777user charges in 2025, against a budget of $2,544,970
Total revenue was $37,731,883 against a budget of $35,076,073. Three lines were well above budget: user charges (fees for services) at $3,400,777 against $2,544,970, which is $855,807 more; "Other" at $1,665,719 against $864,720, which is $800,999 more; and federal operating grants at $1,406,425 against $949,500. One line was well below: operating provincial grants at $4,082,108 against $5,053,408, which is $971,300 less. The dollar gaps are worked out by us.
$6.1Min savings at the end of 2024
Places keep savings (called reserves) to pay for new trucks, roof repairs and surprises. Temiskaming Shores had $6.1M saved at the end of 2024, down from $7.7M in 2019. That is 21% of one year's spending. Only 1 of 12 similar places had less, compared with what they spend.