
2026 V3 DRAFT Budget: Municipal Allocations (previously "Levy") and MOU/Agreement Amounts
Program Total Cost to
Municipalities
Alnwick/
Haldimand Cramahe Brighton Stirling-Rawdon Trent Hills Centre
Hastings Quinte West Other
Revenue
Category 1 Programs Allocations
Operations (previously General Levy) $1,548,765.56 $160,786.09 $129,023.78 $250,250.76 $59,002.37 $251,597.65 $35,435.49 $662,669.41
Capital Levy $98,105.00 $10,184.83 $8,172.88 $15,851.88 $3,737.45 $15,937.20 $2,244.63 $41,976.13
Total Municipal Alloc. 2026 - Category 1 $1,646,870.56 $170,970.92 $137,196.67 $266,102.64 $62,739.82 $267,534.86 $37,680.12 $704,645.54
Total Municipal Levy - 2025 Category 1 $1,491,008.83 $156,238.72 $124,846.96 $238,980.49 $56,290.00 $243,349.70 $33,859.78 $637,443.18
Change between 2025 and 2026 $14,732.20 $12,349.71 $27,122.15 $6,449.82 $24,185.16 $3,820.34 $67,202.36
% Change between 2025 and 2026 10% 9% 10% 11% 11% 10% 11% 11%
Category 2 Programs
Risk Management Official/Inspecto
$79,961.54 $2,660.64 $2,996.15 $3,529.20 $35,204.76 $35,570.79 $0.00 $0.00 $24,629.62
Source Protection Education $16,958.35 $519.74 $595.43 $539.92 $5,554.44 $6,277.20 $0.00 $3,471.63 $4,529.03
Sub-Total Local Source Protection $96,919.89 $3,180.37 $3,591.58 $4,069.12 $40,759.20 $41,847.99 $0.00 $3,471.63 $29,158.64
Non-Owned Flood/Erosion
Control Structures inspections $6,792.95 $849.00 $1,698.00 $0.00 $4,246.00 Above amount
from 2025 Surplus
Total MOUs 2026 - Category 2 $103,712.85 $3,180.37 $3,591.58 $4,069.12 $41,608.20 $43,545.99 $0.00 $7,717.63 $29,158.64
Total MOUs - 2025 Category 2 - updated post-
approval $96,508.64 $2,944.79 $3,325.54 $3,767.70 $38,586.00 $40,440.14 $0.00 $7,444.48 $25,445.53
Change between 2025 and 2026 $235.58 $266.04 $301.42 $3,022.20 $3,105.85 $0.00 $273.16
% Change between 2025 and 2026 7.5% 8.0% 8.0% 8.0% 7.8% 7.7% 3.7% 14.6%
Category 3 Programs
Youth Education $46,545.67 $4,832.00 $3,878.00 $7,521.00 $1,773.00 $7,561.00 $1,065.00 $19,916.00 $8,000.00
Stewardship/Outreach $14,654.85 $1,521.00 $1,221.00 $2,368.00 $558.00 $2,381.00 $335.00 $6,270.00
Monitoring $50,675.93 $5,261.00 $4,222.00 $8,188.00 $1,931.00 $8,232.00 $1,159.00 $21,683.00
Total MOUs - Category 3 $111,876.45 $11,614.00 $9,321.00 $18,077.00 $4,262.00 $18,174.00 $2,559.00 $47,869.00 $8,000.00
Total MOUs - 2025 Category 3 - updated post-
approval $117,023.00 $12,262.00 $9,799.00 $18,757.00 $4,418.00 $19,099.00 $2,658.00 $50,031.00 $27,810.46
Change between 2025 and 2026 -$648.00 -$478.00 -$680.00 -$156.00 -$925.00 -$99.00 -$2,162.00
% Change between 2025 and 2026 -4.4% -5.3% -4.9% -3.6% -3.5% -4.8% -3.7% -4.3% -71.2%
TOTAL MOUs - Categories 2&3 $215,589.29 $14,794.37 $12,912.58 $22,146.12 $45,870.20 $61,719.99 $2,559.00 $55,586.63 $37,158.64
OVERALL % CHANGE - CAT 1,2,3
2026 TOTAL Mun. Alloc and MOUs Cat1,2,3 $1,862,459.85 $185,765.29 $150,109.24 $288,248.76 $108,610.02 $329,254.85 $40,239.12 $760,232.17 $37,158.64
2025 TOTAL Mun. Alloc and MOUs Cat1,2,3 $1,704,540.47 $171,445.51 $137,971.49 $261,505.19 $99,294.00 $302,888.84 $36,517.78 $694,918.65 $53,255.99
Change between 2025 and 2026 $14,319.78 $12,137.75 $26,743.56 $9,316.02 $26,366.01 $3,721.34 $65,313.52
% Change between 2025 and 2026 9.26% 8.35% 8.80% 10.23% 9.38% 8.70% 10.19% 9.40% -30.23%