Expenditure Estimates for the Ministry of Infrastructure (2025–26)
Summary
The Ministry of Infrastructure (MOI) is building Ontario by leading the overall development of infrastructure policy and planning to modernize the province’s infrastructure and strengthen Ontario’s communities and economy. By collecting, standardizing and analyzing data that supports evidence-based infrastructure planning and decision-making, the ministry guides provincial investments in schools, hospitals, highways, public transit, and other critical services that make people’s daily lives more efficient, cost-effective, and convenient.
As part of the ministry’s work to lead Ontario’s infrastructure plan and build stronger and more resilient communities, MOI develops, delivers, and negotiates infrastructure funding programs, including working with federal and municipal governments, other provincial ministries and agencies, and Indigenous and community partners, to build, repair, and modernize critical community infrastructure, including housing-enabling infrastructure.
MOI is responsible for overseeing the modernization of the General Real Estate Portfolio, including establishing a centralized real estate authority for government and managing surplus properties that can support key government priorities, such as building more housing and long-term care. The ministry administers the government’s office real estate portfolio to improve cost efficiencies and make more efficient use of the Ontario Public Service’s office spaces, including the Macdonald Block reconstruction project. Further, MOI is leading the Queen’s Park Restoration Project to ensure this heritage building where critical government and parliamentary business is conducted is brought to current building standards.
To support the creation of vibrant, mixed-use communities with more housing and jobs around transit, the ministry oversees the Transit-Oriented Communities Program, which will offset the cost of building transit infrastructure. In addition, MOI manages the current operations of Ontario Place, while also leading the work to rebuild Ontario Place into a world-class, year-round destination with over 50 acres of free public space and parkland, a new facility for the Ontario Science Centre and additional programming delivered by private tenants.
As part of its agency oversight role, the ministry has legislative responsibility for Infrastructure Ontario, Waterfront Toronto, the Transmission Corridor Program and the Ontario Science Centre.
Ministry program summary
Vote | Program | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
4001 | Ministry Administration | 12,874,200 | 11,865,300 | 1,008,900 | 14,879,822 |
4003 | Infrastructure Policy, Planning, and Projects | 14,223,300 | 11,374,500 | 2,848,800 | 18,190,404 |
4006 | Government Real Estate | 400,443,400 | 387,259,900 | 13,183,500 | 325,912,054 |
4007 | Infrastructure Partnership Projects and Agency Oversight | 99,366,400 | 49,107,700 | 50,258,700 | 91,519,702 |
Total operating expense to be voted | 526,907,300 | 459,607,400 | 67,299,900 | 450,501,982 | |
Statutory appropriations | 225,187 | 225,187 | - | 155,283 | |
Ministry total operating expense | 527,132,487 | 459,832,587 | 67,299,900 | 450,657,265 | |
Consolidation adjustment — Transmission Corridor Program | (38,570,700) | (39,669,600) | 1,098,900 | (26,528,638) | |
Consolidation adjustment — General Real Estate Portfolio | 658,972,500 | 741,034,900 | (82,062,400) | 645,078,653 | |
Consolidation adjustment — Ontario Place Corporation | - | - | - | 5,166,913 | |
Consolidation adjustment — Ontario Infrastructure and Lands Corporation | 183,490,300 | 248,957,700 | (65,467,400) | 158,830,896 | |
Consolidation adjustment — Toronto Waterfront Revitalization Corporation | 245,600 | 517,400 | (271,800) | 18,520,721 | |
Other adjustments — Bill 124 | - | - | - | (1,316,229) | |
Consolidation adjustment — Ontario Science Centre | 15,271,900 | 16,180,300 | (908,400) | 16,628,328 | |
Total including consolidation and other adjustments | 1,346,542,087 | 1,426,853,287 | (80,311,200) | 1,267,037,909 |
Vote | Program | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
4007 | Infrastructure Partnership Projects and Agency Oversight | 1,000 | - | 1,000 | 171,361,773 |
Total operating assets to be voted | 1,000 | - | 1,000 | 171,361,773 | |
Ministry total operating assets | 1,000 | - | 1,000 | 171,361,773 |
Vote | Program | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
4003 | Infrastructure Policy, Planning, and Projects | 1,497,225,900 | 1,144,198,900 | 353,027,000 | 850,335,582 |
4006 | Government Real Estate | 327,887,000 | 268,305,600 | 59,581,400 | 155,703,886 |
4007 | Infrastructure Partnership Projects and Agency Oversight | 313,688,100 | 484,401,800 | (170,713,700) | 76,688,196 |
Total capital expense to be voted | 2,138,801,000 | 1,896,906,300 | 241,894,700 | 1,082,727,664 | |
Statutory appropriations | 2,605,900 | 1,490,400 | 1,115,500 | 2,458,942 | |
Ministry total capital expense | 2,141,406,900 | 1,898,396,700 | 243,010,200 | 1,085,186,606 | |
Consolidation adjustment — General Real Estate Portfolio | 122,002,500 | (28,034,800) | 150,037,300 | 200,648,529 | |
Consolidation adjustment — Ontario Place Corporation | - | - | - | 190,484 | |
Consolidation adjustment — Ontario Infrastructure and Lands Corporation | 7,890,300 | 5,926,000 | 1,964,300 | (12,399,599) | |
Consolidation adjustment — Toronto Waterfront Revitalization Corporation | 55,176,100 | 3,000 | 55,173,100 | 4,244 | |
Consolidation adjustment — Ontario Science Centre | 1,635,700 | 1,812,400 | (176,700) | 2,585,125 | |
Total including consolidation and other adjustments | 2,328,111,500 | 1,878,103,300 | 450,008,200 | 1,276,215,389 |
Vote | Program | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
4003 | Infrastructure Policy, Planning, and Projects | 1,000 | 1,000 | - | - |
4006 | Government Real Estate | 359,480,100 | 175,541,700 | 183,938,400 | 218,099,288 |
4007 | Infrastructure Partnership Projects and Agency Oversight | 400,646,400 | 88,086,300 | 312,560,100 | 69,024,447 |
Total capital assets to be voted | 760,127,500 | 263,629,000 | 496,498,500 | 287,123,735 | |
Ministry total capital assets | 760,127,500 | 263,629,000 | 496,498,500 | 287,123,735 | |
Ministry total operating and capital including consolidation and other adjustments (not including assets) | 3,674,653,587 | 3,304,956,587 | 369,697,000 | 2,543,253,298 |
Reconciliation to previously published data
Operating expense | Estimates 2024–25 $ | Actual 2023–24 $ |
---|---|---|
Total operating expense previously published | 547,399,187 | 463,694,565 |
Government reorganization | ||
Transfer of functions from other ministries | - | 20,872,000 |
Transfer of functions to other ministries | (87,566,600) | (33,909,300) |
Restated total operating expense | 459,832,587 | 450,657,265 |
Capital expense | Estimates 2024–25 $ | Actual 2023–24 $ |
---|---|---|
Total capital expense previously published | 3,196,411,100 | 1,178,606,293 |
Government reorganization | ||
Transfer of functions to other ministries | (1,298,014,400) | (93,419,687) |
Restated total capital expense | 1,898,396,700 | 1,085,186,606 |
Ministry Administration — Vote 4001
The ministry’s Administration Program provides strategic and operational advice and support services to enable MOI to achieve government objectives and fiscal priorities. The program provides financial, human resources, planning, legal, communication, and other corporate services to support the ministry’s programs and initiatives.
Vote summary
Item number | Item | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
1 | Ministry administration | 12,874,200 | 11,865,300 | 1,008,900 | 14,879,822 |
Total operating expense to be voted | 12,874,200 | 11,865,300 | 1,008,900 | 14,879,822 | |
S | Minister’s salary, the Executive Council Act | 47,841 | 47,841 | - | 98,602 |
S | Parliamentary Assistant’s salary, the Executive Council Act | 16,173 | 16,173 | - | 24,584 |
Total statutory appropriations | 64,014 | 64,014 | - | 123,186 | |
Total operating expense | 12,938,214 | 11,929,314 | 1,008,900 | 15,003,008 |
Standard account by item and sub-items
Vote- item number | Standard account by item and sub-items | Amount $ | Amount $ |
---|---|---|---|
4001-1 | Ministry administration | ||
Salaries and wages | 9,257,000 | ||
Employee benefits | 772,200 | ||
Transportation and communication | 94,400 | ||
Services | 2,677,600 | ||
Supplies and equipment | 73,000 | ||
Total operating expense to be voted | 12,874,200 | ||
Sub-items: | |||
Main office | |||
Salaries and wages | 4,279,800 | ||
Employee benefits | 237,500 | ||
Transportation and communication | 34,400 | ||
Services | 30,000 | ||
Supplies and equipment | 34,400 | 4,616,100 | |
Corporate Services | |||
Salaries and wages | 3,616,700 | ||
Employee benefits | 385,200 | ||
Transportation and communication | 13,300 | ||
Services | 632,500 | ||
Supplies and equipment | 13,300 | 4,661,000 | |
Communications Services | |||
Salaries and wages | 1,211,300 | ||
Employee benefits | 131,300 | ||
Transportation and communication | 19,600 | ||
Services | 168,900 | ||
Supplies and equipment | 19,600 | 1,550,700 | |
Legal Services | |||
Salaries and wages | 149,200 | ||
Employee benefits | 18,200 | ||
Transportation and communication | 27,100 | ||
Services | 1,846,200 | ||
Supplies and equipment | 5,700 | 2,046,400 | |
Total operating expense to be voted | 12,874,200 | ||
Statutory appropriations | |||
Statutory | Minister’s salary, the Executive Council Act | 47,841 | |
Statutory | Parliamentary Assistant’s salary, the Executive Council Act | 16,173 | |
Total operating expense for Ministry administration | 12,938,214 |
Infrastructure Policy, Planning, and Projects — Vote 4003
Infrastructure Policy, Planning and Projects leads overall policy across government to modernize the province’s infrastructure and deliver on its investments. This infrastructure includes, but is not limited to: highways, roads, bridges, transit, hospitals, colleges, schools, courthouses, correctional facilities, and other government buildings.
The program stewards provincial asset management planning and develops tools and supports to track current infrastructure assets and planned investments across government. Further, the program collects data and develops tools and analysis of infrastructure condition, capacity and modernization needs to help inform decision making on infrastructure investments across sectors. It also promotes provincial asset management best practices by assisting capital ministries with tools and analysis, advances infrastructure policy discussions with other ministries and provides the ministry’s central agency support role, working with the Treasury Board Secretariat (TBS), to inform the prioritization of infrastructure investments across government.
In addition, the program manages the government’s relationship with the federal and municipal governments on infrastructure investments, oversees the delivery of municipal infrastructure policy and programs to ensure alignment with broader provincial infrastructure policy, and develops regulations for asset management plans for municipalities to help them plan their infrastructure priorities and provide evidence to support provincial funding decisions.
Vote summary
Item number | Item | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
1 | Infrastructure Policy, Planning, and Projects | 14,223,300 | 11,374,500 | 2,848,800 | 18,190,404 |
Total operating expense to be voted | 14,223,300 | 11,374,500 | 2,848,800 | 18,190,404 | |
S | Bad Debt expense, the Financial Administration Act | 1,000 | 1,000 | - | - |
Total statutory appropriations | 1,000 | 1,000 | - | - | |
Total operating expense | 14,224,300 | 11,375,500 | 2,848,800 | 18,190,404 |
Item number | Item | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
2 | Infrastructure Policy, Planning and Projects | 1,497,225,900 | 1,144,198,900 | 353,027,000 | 850,335,582 |
Total capital expense to be voted | 1,497,225,900 | 1,144,198,900 | 353,027,000 | 850,335,582 | |
S | Amortization, the Financial Administration Act | 1,000 | 1,000 | - | - |
Total statutory appropriations | 1,000 | 1,000 | - | - | |
Total capital expense | 1,497,226,900 | 1,144,199,900 | 353,027,000 | 850,335,582 |
Item number | Item | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
8 | Infrastructure Policy, Planning, and Projects | 1,000 | 1,000 | - | - |
Total capital assets to be voted | 1,000 | 1,000 | - | - | |
Total capital assets | 1,000 | 1,000 | - | - |
Standard account by item and sub-items
Vote- item number | Standard account by item and sub-items | Amount $ | Amount $ | Amount $ |
---|---|---|---|---|
4003-1 | Infrastructure Policy, Planning, and Projects | |||
Salaries and wages | 10,691,000 | |||
Employee benefits | 1,253,100 | |||
Transportation and communication | 82,300 | |||
Services | 3,758,600 | |||
Supplies and equipment | 84,300 | |||
Transfer payments | ||||
Community Infrastructure Interest Incentives | 1,000 | |||
Asset Management | 778,000 | 779,000 | ||
Subtotal | 16,648,300 | |||
Less: Recoveries | 2,425,000 | |||
Total operating expense to be voted | 14,223,300 | |||
Sub-items: | ||||
Infrastructure Programs and Projects | ||||
Salaries and wages | 8,399,100 | |||
Employee benefits | 985,900 | |||
Transportation and communication | 7,500 | |||
Services | 1,222,300 | |||
Supplies and equipment | 9,500 | |||
Transfer payments | ||||
Community Infrastructure Interest Incentives | 1,000 | |||
Asset Management | 777,000 | 778,000 | ||
Subtotal | 11,402,300 | |||
Less: Recoveries | 2,425,000 | 8,977,300 | ||
Infrastructure Strategy, Policy and Research | ||||
Salaries and wages | 2,291,900 | |||
Employee benefits | 267,200 | |||
Transportation and communication | 74,800 | |||
Services | 2,536,300 | |||
Supplies and equipment | 74,800 | |||
Transfer payments | ||||
Asset Management | 1,000 | 5,246,000 | ||
Total operating expense to be voted | 14,223,300 | |||
Statutory appropriations | ||||
Other transactions | ||||
Statutory | Bad Debt expense, the Financial Administration Act | 1,000 | ||
Total operating expense for Infrastructure Policy, Planning, and Projects | 14,224,300 |
Vote- item number | Standard account by item and sub-items | Amount $ | Amount $ |
---|---|---|---|
4003-2 | Infrastructure Policy, Planning and Projects | ||
Transfer payments | |||
Rural and Northern Infrastructure — Federal Contribution | 3,568,900 | ||
Community, Culture and Recreation (Provincial Contributions) | 44,485,400 | ||
Community, Culture and Recreation (Federal Contributions) | 76,075,300 | ||
Green Infrastructure (Provincial Contributions) | 27,003,400 | ||
Green Infrastructure (Federal Contributions) | 40,638,000 | ||
Rural and Northern Infrastructure — Provincial Contribution | 15,126,700 | ||
Strategic Priorities and Infrastructure Fund | 32,693,200 | ||
ICIP — COVID-19 Resilience (Provincial Contribution) | 1,593,300 | ||
ICIP — COVID-19 Resilience (Federal Contribution) | 5,608,000 | ||
Housing-Enabling Water Systems Fund | 549,000,000 | ||
Municipal Housing Infrastructure Program | 294,000,000 | ||
Clean Water and Wastewater Fund — Federal Contributions | 2,064,700 | ||
Clean Water and Wastewater Fund — Provincial Contributions | 941,400 | ||
Municipal Infrastructure Investment Initiative | 4,426,600 | ||
Municipal Infrastructure | 400,000,000 | 1,497,224,900 | |
Other transactions | 1,000 | ||
Total capital expense to be voted | 1,497,225,900 | ||
Statutory appropriations | |||
Other transactions | |||
Statutory | Amortization, the Financial Administration Act | 1,000 | |
Total capital expense for Infrastructure Policy, Planning, and Projects | 1,497,226,900 |
Vote- item number | Standard account by item and sub-items | Amount $ |
---|---|---|
4003-8 | Infrastructure Policy, Planning, and Projects | |
Machinery and equipment — asset costs | 1,000 | |
Total capital assets to be voted | 1,000 | |
Total capital assets for Infrastructure Policy, Planning, and Projects | 1,000 |
Government Real Estate — Vote 4006
The Government Real Estate Program is responsible for managing the government’s General Real Estate Portfolio through policy work and program delivery.
The program oversees real estate management activities of the Ontario Infrastructure and Lands Corporation (Infrastructure Ontario) to implement real estate strategies, portfolio planning, multi-year acquisition and disposal of surplus properties, and capital planning. The program manages the ministry’s Contaminated Sites Plan, the Forfeited Corporate Property Program, and the Transmission Corridor Program.
The program is also responsible for optimizing the province’s office real estate and driving workplace transformation to ensure the greatest value from public sector real estate assets of government and agencies. This is achieved through better management of realty assets and service delivery, by reducing the size and cost of office real estate, ensuring the office portfolio has fewer, better, and fuller locations through strategic investments for owned and leased office space. The program aims to modernize office space where the Ontario Public Service works to deliver the best outcomes and services. Major realty projects are delivered through this program, including the Macdonald Block Reconstruction Project and the Toronto and Regional Office Optimization Plans.
The program also includes oversight of the Queen’s Park Restoration Project, led by the Queen’s Park Restoration Secretariat, to restore the Ontario Legislative Building.
Vote summary
Item number | Item | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
1 | Government Real Estate | 396,081,800 | 380,168,800 | 15,913,000 | 324,211,755 |
5 | Legislative Building Restoration | 4,361,600 | 7,091,100 | (2,729,500) | 1,700,299 |
Total operating expense to be voted | 400,443,400 | 387,259,900 | 13,183,500 | 325,912,054 | |
S | Bad Debt expense, the Financial Administration Act | 144,000 | 144,000 | - | 15,429 |
S | Parliamentary Assistant’s Salary, the Executive Council Act | 16,173 | 16,173 | - | 16,668 |
Total statutory appropriations | 160,173 | 160,173 | - | 32,097 | |
Total operating expense | 400,603,573 | 387,420,073 | 13,183,500 | 325,944,151 |
Item number | Item | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
2 | Government Real Estate | 327,886,000 | 268,304,600 | 59,581,400 | 155,703,886 |
3 | Government Real Estate — capital expense Related to capital assets | 1,000 | 1,000 | - | - |
Total capital expense to be voted | 327,887,000 | 268,305,600 | 59,581,400 | 155,703,886 | |
S | Amortization, the Financial Administration Act | 859,900 | 1,289,400 | (429,500) | - |
Total statutory appropriations | 859,900 | 1,289,400 | (429,500) | - | |
Total capital expense | 328,746,900 | 269,595,000 | 59,151,900 | 155,703,886 |
Item number | Item | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
4 | Government Real Estate | 359,480,100 | 175,541,700 | 183,938,400 | 218,099,288 |
Total capital assets to be voted | 359,480,100 | 175,541,700 | 183,938,400 | 218,099,288 | |
Total capital assets | 359,480,100 | 175,541,700 | 183,938,400 | 218,099,288 |
Standard account by item and sub-items
Vote- item number | Standard account by item and sub-items | Amount $ | Amount $ |
---|---|---|---|
4006-1 | Government Real Estate | ||
Salaries and wages | 13,164,100 | ||
Employee benefits | 1,410,300 | ||
Transportation and communication | 130,800 | ||
Services | 400,383,800 | ||
Supplies and equipment | 147,600 | ||
Transfer payments | |||
Realty transactions — Operating | 1,000 | ||
Other transactions | 10,221,100 | ||
Subtotal | 425,458,700 | ||
Less: Recoveries | 29,376,900 | ||
Total operating expense to be voted | 396,081,800 | ||
Sub-items: | |||
Realty | |||
Salaries and wages | 5,573,200 | ||
Employee benefits | 553,400 | ||
Transportation and communication | 83,300 | ||
Services | 292,093,900 | ||
Supplies and equipment | 89,300 | ||
Transfer payments | |||
Realty transactions —Operating | 1,000 | ||
Other transactions | 10,221,100 | 308,615,200 | |
Office Optimization | |||
Salaries and wages | 7,590,900 | ||
Employee benefits | 856,900 | ||
Transportation and communication | 47,500 | ||
Services | 108,289,900 | ||
Supplies and equipment | 58,300 | ||
Subtotal | 116,843,500 | ||
Less: Recoveries | 29,376,900 | 87,466,600 | |
Total operating expense to be voted | 396,081,800 | ||
4006-5 | Legislative Building Restoration | ||
Salaries and wages | 1,542,600 | ||
Employee benefits | 215,500 | ||
Transportation and communication | 25,000 | ||
Services | 2,553,500 | ||
Supplies and equipment | 25,000 | ||
Total operating expense to be voted | 4,361,600 | ||
Statutory appropriations | |||
Other transactions | |||
Statutory | Bad Debt expense, the Financial Administration Act | 144,000 | |
Statutory appropriations | |||
Statutory | Parliamentary Assistant’s Salary, the Executive Council Act | 16,173 | |
Total operating expense for Government Real Estate | 400,603,573 |
Vote- item number | Standard account by item and sub-items | Amount $ |
---|---|---|
4006-2 | Government Real Estate | |
Services | 327,585,000 | |
Transfer payments | ||
Realty Transactions — capital | 1,000 | |
Other transactions | ||
General | 300,000 | |
Total capital expense to be voted | 327,886,000 | |
4006-3 | Government Real Estate — capital expense Related to capital assets | |
Other transactions | 1,000 | |
Total capital expense to be voted | 1,000 | |
Statutory appropriations | ||
Other transactions | ||
Statutory | Amortization, the Financial Administration Act | 859,900 |
Total capital expense for Government Real Estate | 328,746,900 |
Vote- item number | Standard account by item and sub-items | Amount $ |
---|---|---|
4006-4 | Government Real Estate | |
Land | 17,227,800 | |
Buildings — alternative financing and procurement | 340,752,300 | |
Machinery and equipment — asset costs | 1,500,000 | |
Total capital assets to be voted | 359,480,100 | |
Total capital assets for Government Real Estate | 359,480,100 |
Infrastructure Partnership Projects and Agency Oversight — Vote 4007
The Infrastructure Partnership Projects and Agency Oversight Program oversees the Transit-Oriented Communities (TOC) Program in partnership with Infrastructure Ontario and Metrolinx. The TOC Program is part of the government’s plan to build vibrant and mixed-use communities near transit, while reducing the burden on taxpayers to build transit station infrastructure. TOCs are anticipated to increase transit ridership, reduce congestion and provide a mix of housing, including affordable housing options, while creating jobs.
The program is also working with Infrastructure Ontario to rebuild Ontario Place into a world-class, year-round destination that will include family-friendly entertainment, public and event spaces, parkland and waterfront access.
In addition, the ministry is working with Infrastructure Ontario to relocate the Ontario Science Centre to Ontario Place, building a new state-of-the-art facility.
As part of its agency oversight role, the program works closely with Infrastructure Ontario, the Ontario Science Centre, and the Toronto Waterfront Revitalization Corporation to ensure their mandates are aligned with provincial priorities. The program works with partners and sponsor ministries to develop and issue ministerial direction to Infrastructure Ontario in a timely, clear, and effective manner. It also monitors Infrastructure Ontario’s lending program and policy framework, and works with Infrastructure Ontario to develop policies and initiatives to enhance infrastructure delivery.
Vote summary
Item number | Item | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
1 | Infrastructure Partnership Projects and Agency Oversight | 99,366,400 | 49,107,700 | 50,258,700 | 91,519,702 |
Total operating expense to be voted | 99,366,400 | 49,107,700 | 50,258,700 | 91,519,702 | |
Total operating expense | 99,366,400 | 49,107,700 | 50,258,700 | 91,519,702 |
Item number | Item | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
4 | Infrastructure Partnership Projects | 1,000 | - | 1,000 | 171,361,773 |
Total operating assets to be voted | 1,000 | - | 1,000 | 171,361,773 | |
Total operating assets | 1,000 | - | 1,000 | 171,361,773 |
Item number | Item | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
2 | Infrastructure Partnership Projects | 313,688,100 | 484,401,800 | (170,713,700) | 76,688,196 |
Total capital expense to be voted | 313,688,100 | 484,401,800 | (170,713,700) | 76,688,196 | |
S | Amortization, the Financial Administration Act | 1,745,000 | 200,000 | 1,545,000 | 2,458,942 |
Total statutory appropriations | 1,745,000 | 200,000 | 1,545,000 | 2,458,942 | |
Total capital expense | 315,433,100 | 484,601,800 | (169,168,700) | 79,147,138 |
Item number | Item | Estimates 2025–26 $ | Estimates 2024–25 $ | Difference between 2025–26 and 2024–25 $ | Actual 2023–24 $ |
---|---|---|---|---|---|
3 | Infrastructure Partnership Projects | 400,646,400 | 88,086,300 | 312,560,100 | 69,024,447 |
Total capital assets to be voted | 400,646,400 | 88,086,300 | 312,560,100 | 69,024,447 | |
Total capital assets | 400,646,400 | 88,086,300 | 312,560,100 | 69,024,447 |
Standard account by item and sub-items
Vote- item number | Standard account by item and sub-items | Amount $ | Amount $ | Amount $ |
---|---|---|---|---|
4007-1 | Infrastructure Partnership Projects and Agency Oversight | |||
Salaries and wages | 14,399,900 | |||
Employee benefits | 1,363,900 | |||
Transportation and communication | 291,000 | |||
Services | 31,469,000 | |||
Supplies and equipment | 191,100 | |||
Transfer payments | ||||
Ontario Science Centre | 50,271,500 | |||
Ontario Place Redevelopment operating expense | 300,000 | |||
Transit Oriented Communities — Municipal Funding | 1,080,000 | 51,651,500 | ||
Total operating expense to be voted | 99,366,400 | |||
Sub-items: | ||||
Transit-Oriented Communities and Agency Oversight | ||||
Salaries and wages | 5,820,700 | |||
Employee benefits | 614,800 | |||
Transportation and communication | 154,500 | |||
Services | 10,917,200 | |||
Supplies and equipment | 37,400 | |||
Transfer payments | ||||
Transit Oriented Communities — Municipal Funding | 1,080,000 | 18,624,600 | ||
Ontario Place Redevelopment Secretariat | ||||
Salaries and wages | 8,464,200 | |||
Employee benefits | 749,100 | |||
Transportation and communication | 136,500 | |||
Services | 20,551,800 | |||
Supplies and equipment | 153,700 | |||
Transfer payments | ||||
Ontario Science Centre | 50,271,500 | |||
Ontario Place Redevelopment operating expense | 300,000 | 50,571,500 | 80,626,800 | |
Total operating expense to be voted | 99,251,400 | |||
Total operating expense for Infrastructure Partnership Projects and Agency Oversight | 99,366,400 |
Vote- item number | Standard account by item and sub-items | Amount $ |
---|---|---|
4007-4 | Infrastructure Partnership Projects | |
Deposits and prepaid expenses | 1,000 | |
Total operating assets to be voted | 1,000 | |
Total operating assets for Infrastructure Partnership Projects and Agency Oversight | 1,000 |
Vote- item number | Standard account by item and sub-items | Amount $ | Amount $ |
---|---|---|---|
4007-2 | Infrastructure Partnership Projects | ||
Services | 81,187,100 | ||
Transfer payments | |||
East Harbour Transit-Oriented Communities | 200,000,000 | ||
Toronto Waterfront Revitalization | 32,500,000 | 232,500,000 | |
Other transactions | 1,000 | ||
Total capital expense to be voted | 313,688,100 | ||
Statutory appropriations | |||
Other transactions | |||
Statutory | Amortization, the Financial Administration Act | 1,745,000 | |
Total capital expense for Infrastructure Partnership Projects and Agency Oversight | 315,433,100 |
Vote- item number | Standard account by item and sub-items | Amount $ |
---|---|---|
4007-3 | Infrastructure Partnership Projects | |
Land | 131,416,100 | |
Buildings — asset costs | 99,139,800 | |
Dams and engineering structures — asset costs | 170,090,500 | |
Total capital assets to be voted | 400,646,400 | |
Total capital assets for Infrastructure Partnership Projects and Agency Oversight | 400,646,400 |
Footnotes
- footnote[1] Back to paragraph Total operating expense includes statutory appropriations, special warrants and total operating expense to be voted.
- footnote[2] Back to paragraph Total capital expense includes statutory appropriations, special warrants and total capital expense to be voted.