$232,190rise in gross wages in the draft 2026 budget, with a second half of the pay review still to come in 2027
The draft 2026 budget book says a pay market review in 2025 found a large gap between the Township's pay bands for non-union staff and the middle of comparable municipalities. To soften the effect, only half the recommended increase is in the 2026 budget and "the remaining 50% budgeted for 2027". Gross wages in the 2026 draft rise by $232,190, of which $203,020 comes from property tax. The book also says the council share of the increase "has been postponed one year, to be phased over two years starting in 2027". It gives no dollar figure for the 2027 part. Council pay is set by a by-law that follows a Council Remuneration Review Committee. The book also notes 2026 is the last year of the current term of council. Salaries, wages and employee benefits in the 2025 statements were $5,225,870, up from $4,840,681.
+62%water, sewers and garbage, 2019 to 2024
Malahide spent $1.3M on water, sewers and garbage in 2019 and $2.1M in 2024. Prices only went up about 18% in that time.
$4,127,582forecast for 2025 capital spending, against a budget of $6,937,693
The draft 2026 budget book shows the 2025 capital budget at $6,937,693 and a year-end forecast of $4,127,582. The audited statements show $4,170,663 spent on capital assets in 2025. The book says only about $4.3 million of the $6.9 million planned would be completed, that about $2.1 million is deferred to 2026, and that a $460,000 surplus was "largely the result of roads construction and rehabilitation project over-planning" that has been corrected for 2026. Separately, the book's summary table shows the net cost funded by property tax in 2024 was $8,085,806 against a budget of $8,868,830. The Township explains that reserves are higher than expected because of operating and capital surpluses in 2023 and 2024, and deferred projects. This is context for the question of why the levy keeps rising for capital.
$2,647,917recreation and cultural services expenses in 2025, against a budget of $1,972,316
Recreation and cultural services expenses were $2,647,917 in 2025. The statements' budget was $1,972,316, and 2024's actual was $1,685,249. Inside that, materials for recreation rose to $1,571,698 from $699,538, and government transfers to recreation rose to $1,083,917 from $205,948, so a grant may have paid for much of it. The statements do not say which project. The draft budget book lists the Township's share of East Elgin Community Complex capital at $1,157,953 for 2025 with a forecast of $869,220, and carries $288,734 into 2026.
$1,037,563investment income in 2025, against a budget of $106,100
The 2025 statements show an annual surplus (revenue less spending) of $2,664,920 against a budgeted $1,451,650. Investment income was $1,037,563 against $106,100, and provincial transfers were $2,006,459 against $628,900. The Township's budget book shows $0 of operating investment earnings in 2025 and says general interest earnings "are allocated to reserves" to support capital financing, which explains part of the gap. For 2026 the draft counts $607,000 of unrestricted investment income as capital funding. So the money is not hidden, but the audited gap to the budget is large.
$137,714planned draw from the Building Stabilization Reserve Fund in the draft 2026 budget
Building permit fees can only be spent on the building service. The statements show that deferred revenue for the "building department funds" fell to $504,861 from $576,068 in 2025, a fall of $71,207 (worked out by us). The draft 2026 budget book forecasts a draw of $137,714 from its Building Stabilization Reserve Fund and contributions of $28,500, from an opening balance of $492,634 to a closing balance of $383,420. The book says this reserve exists to cover the building service when fees are less than costs. The building and by-law line is budgeted at $42,000 of tax in 2026. The Township has explained the reason for the reserve, so this is context.