02Follow the moneyTillsonburg

Tillsonburg · Money

Follow the money.

Open the allocation. Check the actuals. Follow the decision into delivery.

Money & projects Explore sections
What do these money figures mean?
Budget
Planned costs for a stated year or project.
Annual allocation
Funding assigned for one year. It may be part of a larger project.
Lifetime project budget
The stated budget for the full project across its years.
Forecast
An estimate of the eventual cost, as of the date shown.
Tax requirement (levy)
The amount to raise from property taxes, after other funding.
Contract award
The accepted contract price, with its stated tax and scope.
Recorded costs or payments
Amounts reported for the period shown. They do not establish project completion.

County spending and County taxes explained →

These are Tillsonburg’s finances. County finances are separate. See County projects located here.

FiltersRefine results
Reset
Adoption confirmed; detailed pre-BIA schedule reproducedoperating

2026 operating service and expenditure schedules

Municipal own-purpose gross expenditure and net levy, separate fields · 2026 · CAD · Published municipal budget basis; not a contractor invoice.

Original approvedNot established
Revised authorizationNot established
Reported actualNot establishedNo reporting cutoff established
Published forecastNot established
Budgeted revenue Not establishedNet levy / subsidy $20,092,905

Does the breakdown add up?

Source total $20,092,905Covered on the stated basis $20,092,905Reconciled difference $0

Pre-BIA operating service net levy. Adding capital levy $3,747,146 gives $23,840,051. Presentation adds $78,959 BIA amount to reach $23,919,010; source says an amendment is required. Adoption notice confirms 3.64% rate, but formal amendment not extracted.

Definitions, changes & interpretation
  • Expense categories sit beneath each service; revenue is separately attached to the service. The Fire Communications sub-schedule is part of Fire Services and is not added again. $78,959 BIA presentation adjustment is separately reconciled; not allocated to an invented service account.
2 source records
  1. 2026 Mayor’s budget binder presented January 7 PDF pp.2–10,44–45,54–210,294–308

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Budget adoption confirmed January 8; binder contains older and newer schedules · Primary record verified · Downloaded complete 320-page primary PDF. Source presentation includes $78,959 BIA adjustment explicitly described as requiring an amendment; formal amendment/final tax bylaw not extracted. Do not silently treat every historical table as the adopted final table.

  2. 2026 budget adopted January 8 Adoption and household tax paragraphs

    Town of Tillsonburg · Published 2026-01-13 · Event/reporting date 2026-01-13

    adopted · Primary record verified · Confirms adoption, $43.5 million rounded total, 3.64% municipal rate increase. Does not reproduce final detailed appropriation schedule.

What is the total made of?

FiltersRefine results
Clear row filters

144 matching accounts. Parent totals include the indented accounts. — means no published amount.

Allocation by service

Tillsonburg · 2026 · gross expenditure and net levy, separate fields · original

  1. Police Services$4,781,623
  2. Public Works$3,992,956
  3. Fire Services$3,345,639
  4. Recreation Facilities$3,297,017
  5. Recreation Programs$2,849,072
  6. Fleet$2,160,152
  7. Financial Services$2,081,108
  8. Corporate Services$1,495,102
  9. Engineering$1,288,307
  10. CAO$1,188,711
  11. Building$1,115,279
  12. Parks$1,074,010
CAD · Largest 12 extracted rows by absolute magnitude on this basis. Signed inflows or recoveries retain their minus sign. The full accessible table and sources are below.
2 source records
  1. 2026 Mayor’s budget binder presented January 7 PDF pp.2–10,44–45,54–210,294–308

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Budget adoption confirmed January 8; binder contains older and newer schedules · Primary record verified · Downloaded complete 320-page primary PDF. Source presentation includes $78,959 BIA adjustment explicitly described as requiring an amendment; formal amendment/final tax bylaw not extracted. Do not silently treat every historical table as the adopted final table.

  2. 2026 budget adopted January 8 Adoption and household tax paragraphs

    Town of Tillsonburg · Published 2026-01-13 · Event/reporting date 2026-01-13

    adopted · Primary record verified · Confirms adoption, $43.5 million rounded total, 3.64% municipal rate increase. Does not reproduce final detailed appropriation schedule.

2026 operating service and expenditure schedules · 2026 · gross expenditure and net levy, separate fields · CAD
Service / facility / accountOriginal budgetPrior budgetRevenueNet levyEvidence
CAO$1,188,711$1,454,992$265,000$923,711
Details & source

Funding: Grants $30,000 · Budgeted operating funding.; Contribution from Reserves $235,000 · Budgeted operating funding.

Open the source record
  1. 2026 budget detailed schedule, PDF page 54 PDF page 54

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

LabourCAO$1,005,200$970,800——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 54 PDF page 54

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

PurchasesCAO$225,858$468,655——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 54 PDF page 54

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Contracted ServicesCAO$53,115$53,115——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 54 PDF page 54

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Interfunctional AdjustmentsCAO-$95,462-$37,578——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 54 PDF page 54

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Financial Services$2,081,108$1,904,876$2,251,314-$170,206
Details & source

Funding: Grants $1,106,752 · Budgeted operating funding.; User Charges $227,500 · Budgeted operating funding.; Other Revenue $260,000 · Budgeted operating funding.; Contribution from Reserves $657,062 · Budgeted operating funding.

Open the source record
  1. 2026 budget detailed schedule, PDF page 62 PDF page 62

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

LabourFinancial Services$1,345,100$1,270,016——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 62 PDF page 62

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

PurchasesFinancial Services$316,237$283,724——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 62 PDF page 62

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Contracted ServicesFinancial Services$71,000$60,500——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 62 PDF page 62

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Contribution to ReservesFinancial Services$487,252$442,956——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 62 PDF page 62

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Interfunctional AdjustmentsFinancial Services-$138,481-$152,320——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 62 PDF page 62

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Council$433,208$378,784$52,700$380,508
Details & source

Funding: Contribution from Reserves $52,700 · Budgeted operating funding.

Open the source record
  1. 2026 budget detailed schedule, PDF page 72 PDF page 72

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

LabourCouncil$232,700$235,600——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 72 PDF page 72

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

PurchasesCouncil$85,740$69,640——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 72 PDF page 72

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Contracted ServicesCouncil$57,500$4,500——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 72 PDF page 72

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Contribution to ReservesCouncil$19,500$17,500——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 72 PDF page 72

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Interfunctional AdjustmentsCouncil$37,768$51,544——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 72 PDF page 72

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Corporate Services$1,495,102$1,462,998$213,675$1,281,427
Details & source

Funding: User Charges $8,500 · Budgeted operating funding.; Contribution from Reserves $205,175 · Budgeted operating funding.

Open the source record
  1. 2026 budget detailed schedule, PDF page 73 PDF page 73

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

LabourCorporate Services$1,140,700$1,034,400——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 73 PDF page 73

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

PurchasesCorporate Services$553,751$547,156——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 73 PDF page 73

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Contracted ServicesCorporate Services$622,156$640,727——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 73 PDF page 73

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Contribution to ReservesCorporate Services$84,000$0——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 73 PDF page 73

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Interfunctional AdjustmentsCorporate Services-$905,505-$782,462——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 73 PDF page 73

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Debt Principal & InterestCorporate Services$0$23,177——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 73 PDF page 73

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Customer Services$284,931$217,851$169,883$115,048
Details & source

Funding: User Charges $169,883 · Budgeted operating funding.

Open the source record
  1. 2026 budget detailed schedule, PDF page 74 PDF page 74

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

LabourCustomer Services$408,900$387,700——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 74 PDF page 74

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

PurchasesCustomer Services$100,698$112,965——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 74 PDF page 74

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Contracted ServicesCustomer Services$56,901$51,856——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 74 PDF page 74

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Interfunctional AdjustmentsCustomer Services-$287,919-$341,177——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 74 PDF page 74

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Debt Principal & InterestCustomer Services$6,351$6,507——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 74 PDF page 74

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Protection and By-law$640,403$610,607$64,500$575,903
Details & source

Funding: User Charges $64,500 · Budgeted operating funding.

Open the source record
  1. 2026 budget detailed schedule, PDF page 98 PDF page 98

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

LabourProtection and By-law$487,643$486,317——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 98 PDF page 98

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

PurchasesProtection and By-law$35,360$35,110——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 98 PDF page 98

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Contracted ServicesProtection and By-law$38,479$14,223——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 98 PDF page 98

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Interfunctional AdjustmentsProtection and By-law$78,921$74,957——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 98 PDF page 98

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Building$1,115,279$1,156,750$1,115,279$0
Details & source

Funding: User Charges $1,007,670 · Budgeted operating funding.; Contribution from Reserves $107,609 · Budgeted operating funding.

Open the source record
  1. 2026 budget detailed schedule, PDF page 99 PDF page 99

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

LabourBuilding$815,350$770,875——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 99 PDF page 99

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

PurchasesBuilding$91,542$102,260——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 99 PDF page 99

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Contracted ServicesBuilding$84,000$100,273——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 99 PDF page 99

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

Contribution to ReservesBuilding$0$53,532——
Details & source
Open the source record
  1. 2026 budget detailed schedule, PDF page 99 PDF page 99

    Town of Tillsonburg · Published 2026-01-07 · Event/reporting date 2026-01-07

    Published budget binder; adoption source paired · Primary record verified

From an allocation to a result

Tillsonburg · Roads & bridges

Kinsmen pedestrian bridge

The replacement Kinsmen pedestrian bridge and adjoining Veterans Memorial Walkway reopened July 2, 2026.

Tillsonburg

Open to the public
Original whole-project baseline established separately
$4,690,000
Named supplier
Lancoa Contracting Inc.
Next target
No next date listed
Latest update
2026-07-02 · Bridge and walkway reopened

Tillsonburg · Roads & bridges

Pavement condition assessment

Pavement condition assessment

Tillsonburg

Awarded; supplier/value not displayed
2026 allocation
Not established
Next target
No next date listed
Latest update
2026-01-12 · Pavement condition assessment award

Tillsonburg · Water, drainage & wastewater

Stoney Creek sanitary sewer erosion repair

Stoney Creek sanitary sewer erosion repair

Tillsonburg

Awarded
2026 allocation
Not established
Named supplier
J-AAR Civil Infrastructures Limited
Next target
No next date listed
Latest update
2026-01-12 · Stoney Creek sanitary sewer erosion repair award

Tillsonburg · Roads & bridges

Asphalt maintenance

Asphalt maintenance

Tillsonburg

Budgeted · delivery unconfirmed
2026 allocation
$240,000
Next target
No next date listed

Tillsonburg · Roads & bridges

Rokeby Road reconstruction

Rokeby Road reconstruction

Tillsonburg

Carryforward listed; current delivery requires project evidence
2026 allocation
Not established
Next target
No next date listed

Tillsonburg · Technology

Computer replacement

Computer replacement

Tillsonburg

Budgeted · delivery unconfirmed
2026 allocation
$60,000
Next target
No next date listed
Explore all projects