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, strengthen communities and grow the economy. By collecting, standardizing and analyzing data to support 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 lives more efficient, cost-effective and convenient.

MOI develops and delivers infrastructure funding programs to build more resilient communities and works with federal and municipal governments, other provincial ministries and agencies, and Indigenous and community partners, to build, repair, and modernize local infrastructure, including housing-enabling infrastructure. The ministry also oversees the Transit-Oriented Communities Program supporting the creation of vibrant, mixed-use communities with more housing and jobs within a short distance of transit stations along the province’s subway and GO/LRT networks.

MOI is responsible for overseeing the General Real Estate Portfolio, including establishing a centralized real estate authority and managing surplus properties. The ministry identifies opportunities to reduce costs across the portfolio and make more efficient use of government office spaces, including leading the Macdonald Block Reconstruction Project, to better support key government priorities like building housing and long-term care homes. MOI also leads the Queen’s Park Restoration Project to ensure this critical heritage building is brought to current building standards to serve the people of Ontario for generations to come.

As part of its agency oversight role, the ministry has legislative responsibility for Infrastructure Ontario and Waterfront Toronto.

As part of the government’s plan to build Ontario, MOI is centralizing key capital delivery functions, in partnership with Infrastructure Ontario, to ensure projects are built faster and smarter.

The ministry is also working with its federal, provincial and territorial partners on nation-building projects like the East-West Energy Corridor to unlock new markets domestically, protect good-paying jobs and strengthen both Ontario and Canada’s economy.

Ministry program summary

Operating expense
VoteProgramEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
4001Ministry Administration15,750,10012,874,2002,875,90014,736,746
4003Infrastructure Policy, Planning, and Projects21,367,50014,223,3007,144,20018,574,820
4006Government Real Estate405,383,500400,443,4004,940,100347,403,840
4007Infrastructure Partnership Projects and Agency Oversight11,209,90018,739,600(7,529,700)6,873,517
4008Infrastructure Delivery Program2,545,8002,596,400(50,600)2,091,323
 Total operating expense to be voted456,256,800448,876,9007,379,900389,680,246
 Statutory appropriations256,561225,18731,374386,238
 Ministry total operating expense456,513,361449,102,0877,411,274390,066,484
 Consolidation adjustment — Transmission Corridor Program(33,622,500)(38,570,700)4,948,200(31,633,018)
 Consolidation adjustment — General Real Estate Portfolio1,115,658,200658,972,500456,685,700686,939,360
 Consolidation adjustment — Ontario Infrastructure and Lands Corporation238,891,500183,490,30055,401,200176,288,151
 Consolidation adjustment — Toronto Waterfront Revitalization Corporation182,100245,600(63,500)448,254
 Total including consolidation and other adjustments1,777,622,6611,253,239,787524,382,8741,222,109,231
Operating assets
VoteProgramEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
4006Government Real Estate1,000-1,000-
4007Infrastructure Partnership Projects and Agency Oversight5,000,0001,0004,999,000-
4008Infrastructure Delivery Program1,000-1,000-
 Total operating assets to be voted5,002,0001,0005,001,000-
 Ministry total operating assets5,002,0001,0005,001,000-
Capital expense
VoteProgramEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
4003Infrastructure Policy, Planning, and Projects733,891,2001,497,225,900(763,334,700)966,651,480
4006Government Real Estate709,925,900327,129,500382,796,400356,259,985
4007Infrastructure Partnership Projects and Agency Oversight378,336,800294,683,50083,653,300192,549,476
4008Infrastructure Delivery Program1,000-1,000-
 Total capital expense to be voted1,822,154,9002,119,038,900(296,884,000)1,515,460,941
 Statutory appropriations6,451,100860,9005,590,200-
 Ministry total capital expense1,828,606,0002,119,899,800(291,293,800)1,515,460,941
 Consolidation adjustment — General Real Estate Portfolio(458,489,800)122,002,500(580,492,300)19,238,738
 Consolidation adjustment — Ontario Infrastructure and Lands Corporation6,421,0007,890,300(1,469,300)5,447,914
 Consolidation adjustment — Toronto Waterfront Revitalization Corporation78,589,60055,176,10023,413,5003,689
 Total including consolidation and other adjustments1,455,126,8002,304,968,700(849,841,900)1,540,151,282
Capital assets
VoteProgramEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
4003Infrastructure Policy, Planning, and Projects1,0001,000--
4006Government Real Estate229,038,100359,480,100(130,442,000)396,481,714
4007Infrastructure Partnership Projects and Agency Oversight76,893,300131,416,100(54,522,800)-
4008Infrastructure Delivery Program1,000-1,000-
 Total capital assets to be voted305,933,400490,897,200(184,963,800)396,481,714
 Ministry total capital assets305,933,400490,897,200(184,963,800)396,481,714
 Ministry total operating and capital including consolidation and other adjustments (not including assets)3,232,749,4613,558,208,487(325,459,026)2,762,260,513

Reconciliation to previously published data

Operating expenseEstimates
2025–26 $
Actual
2024–25 $
Total operating expense previously published footnote 1527,132,487491,125,491
Government reorganization  

Transfer of functions from other ministries

2,596,4002,091,323

Transfer of functions to other ministries

(80,626,800)(103,150,330)
Restated total operating expense449,102,087390,066,484


 

Capital expenseEstimates
2025–26 $
Actual
2024–25 $
Total capital expense previously published footnote 22,141,406,9001,998,458,788
Government reorganization  

Transfer of functions to other ministries

(21,507,100)(482,997,847)
Restated total capital expense2,119,899,8001,515,460,941


 

Capital assetsEstimates
2025–26 $
Actual
2024–25 $
Total capital assets previously published footnote 3760,127,500591,160,590
Government reorganization  

Transfer of functions to other ministries

(269,230,300)(194,678,876)
Restated total capital assets490,897,200396,481,714

 

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

Operating expense
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
1Ministry administration15,750,10012,874,2002,875,90014,736,746
 Total operating expense to be voted15,750,10012,874,2002,875,90014,736,746
SMinister’s salary, the Executive Council Act66,55947,84118,71858,203
SParliamentary assistants' salaries, the Executive Council Act45,00216,17328,82916,667
 Total statutory appropriations111,56164,01447,54774,870
 Total operating expense15,861,66112,938,2142,923,44714,811,616

Standard accounts classification

Operating expense
Vote-
item
number
Standard account by item and sub-itemsAmount $Amount $
4001-1Ministry administration  
 

Salaries and wages

 11,782,100
 

Employee benefits

 1,067,200
 

Transportation and communication

 142,000
 

Services

 2,638,200
 

Supplies and equipment

 120,600
 Total operating expense to be voted 15,750,100
 Sub-items:  
 Main office  
 

Salaries and wages

4,365,200 
 

Employee benefits

215,600 
 

Transportation and communication

34,400 
 

Services

30,000 
 

Supplies and equipment

34,4004,679,600
 Corporate services  
 

Salaries and wages

5,934,500 
 

Employee benefits

702,100 
 

Transportation and communication

60,900 
 

Services

808,100 
 

Supplies and equipment

60,9007,566,500
 Communications services  
 

Salaries and wages

1,333,200 
 

Employee benefits

131,300 
 

Transportation and communication

19,600 
 

Services

168,900 
 

Supplies and equipment

19,6001,672,600
 Legal services  
 

Salaries and wages

149,200 
 

Employee benefits

18,200 
 

Transportation and communication

27,100 
 

Services

1,631,200 
 

Supplies and equipment

5,7001,831,400
 Total operating expense to be voted 15,750,100
 Statutory appropriations  
Statutory

Minister’s salary, the Executive Council Act

 66,559
Statutory

Parliamentary assistants' salaries, the Executive Council Act

 45,002
 Total operating expense for Ministry administration 15,861,661

Infrastructure Policy, Planning, and Projects — Vote 4003

Infrastructure Policy, Planning and Projects is responsible for the design, development, delivery, policy, and oversight of funding programs that invest in building, rehabilitating, and expanding local municipal, First Nations, and community infrastructure. This includes inter-ministerial and intergovernmental collaboration and partnership, engagement and relationship management with key stakeholders, and the implementation of strong accountability and data management practices. These programs invest in water, road, bridge, and other infrastructure projects to protect and strengthen communities as well as unlock economic potential across Ontario.

The program stewards provincial asset management planning and develops tools to track current infrastructure assets and planned investments across government. 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.

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.

Operating expense
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
1Infrastructure Policy, Planning, and Projects21,367,50014,223,3007,144,20018,574,820
 Total operating expense to be voted21,367,50014,223,3007,144,20018,574,820
SBad debt expense, the Financial Administration Act1,0001,000--
 Total statutory appropriations1,0001,000--
 Total operating expense21,368,50014,224,3007,144,20018,574,820
Capital expense
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
2Infrastructure Policy, Planning and Projects733,891,2001,497,225,900(763,334,700)966,651,480
 Total capital expense to be voted733,891,2001,497,225,900(763,334,700)966,651,480
SAmortization, the Financial Administration Act1,0001,000--
 Total statutory appropriations1,0001,000--
 Total capital expense733,892,2001,497,226,900(763,334,700)966,651,480
Capital assets
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
8Infrastructure Policy, Planning, and Projects1,0001,000--
 Total capital assets to be voted1,0001,000--
 Total capital assets1,0001,000--

Standard accounts classification

Operating expense
Vote-
item
number
Standard account by item and sub-itemsAmount $Amount $
4003-1Infrastructure Policy, Planning, and Projects  
 

Salaries and wages

 11,519,600
 

Employee benefits

 1,200,800
 

Transportation and communication

 82,300
 

Services

 7,671,800
 

Supplies and equipment

 84,300
 

Transfer payments

  
 

Community Infrastructure Interest Incentives

1,000 
 

Asset Management

807,700808,700
 Total operating expense to be voted 21,367,500
 Sub-items:  
 Infrastructure programs and projects  
 

Salaries and wages

8,259,000 
 

Employee benefits

844,600 
 

Transportation and communication

7,500 
 

Services

1,126,500 
 

Supplies and equipment

9,500 
 

Transfer payments

  
 

Community Infrastructure Interest Incentives

1,00010,248,100
 Infrastructure strategy, policy and research  
 

Salaries and wages

3,260,600 
 

Employee benefits

356,200 
 

Transportation and communication

74,800 
 

Services

6,545,300 
 

Supplies and equipment

74,800 
 

Transfer payments

  
 

Asset Management

807,70011,119,400
 Total operating expense to be voted 21,367,500
 Statutory appropriations  
 

Other transactions

  
Statutory

Bad debt expense, the Financial Administration Act

 1,000
 Total operating expense for Infrastructure Policy, Planning, and Projects 21,368,500
Capital expense
Vote-
item
number
Standard account by item and sub-itemsAmount $Amount $
4003-2Infrastructure Policy, Planning and Projects  
 

Transfer payments

  
 

Rural and Northern Infrastructure — Federal contribution

7,719,200 
 

Community, Culture and Recreation (Provincial contributions)

25,117,200 
 

Community, Culture and Recreation (Federal contributions)

24,939,500 
 

Green Infrastructure (Provincial contributions)

32,228,500 
 

Green Infrastructure (Federal contributions)

11,804,300 
 

Rural and Northern Infrastructure — Provincial contribution

4,451,500 
 

Strategic Priorities and Infrastructure Fund

15,671,900 
 

ICIP — COVID-19 Resilience (Federal contribution)

8,406,100 
 

Municipal Housing Infrastructure Program

400,000,000 
 

Municipal Infrastructure Investment Initiative

3,552,000 
 

Municipal Infrastructure

200,000,000733,890,200
 

Other transactions

 1,000
 Total capital expense to be voted 733,891,200
 Statutory appropriations  
 

Other transactions

  
Statutory

Amortization, the Financial Administration Act

 1,000
 Total capital expense for Infrastructure Policy, Planning, and Projects 733,892,200
Capital assets
Vote-
item
number
Standard account by item and sub-itemsAmount $
4003-8Infrastructure Policy, Planning, and Projects 
 

Machinery and equipment — asset costs

1,000
 Total capital assets to be voted1,000
 Total capital assets for Infrastructure Policy, Planning, and Projects1,000

Government Real Estate — Vote 4006

The Government Real Estate Program is responsible for managing the government's General Real Estate Portfolio through policy development 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 better, more strategic and maximized occupancy 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, working to restore the Ontario Legislative Building.

Operating expense
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
1Government Real Estate402,071,600396,081,8005,989,800345,723,671
5Legislative Building Restoration3,311,9004,361,600(1,049,700)1,680,169
 Total operating expense to be voted405,383,500400,443,4004,940,100347,403,840
SBad debt expense, the Financial Administration Act144,000144,000-306,440
SParliamentary assistant's salary, the Executive Council Act-16,173(16,173)4,928
 Total statutory appropriations144,000160,173(16,173)311,368
 Total operating expense405,527,500400,603,5734,923,927347,715,208
Operating assets
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
6Government Real Estate1,000-1,000-
 Total operating assets to be voted1,000-1,000-
 Total operating assets1,000-1,000-
Capital expense
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
2Government Real Estate709,924,900327,128,500382,796,400356,259,985
3Government Real Estate — Capital expense related to capital assets1,0001,000--
 Total capital expense to be voted709,925,900327,129,500382,796,400356,259,985
SAmortization, the Financial Administration Act6,450,100859,9005,590,200-
 Total statutory appropriations6,450,100859,9005,590,200-
 Total capital expense716,376,000327,989,400388,386,600356,259,985
Capital assets
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
4Government Real Estate229,038,100359,480,100(130,442,000)396,481,714
 Total capital assets to be voted229,038,100359,480,100(130,442,000)396,481,714
 Total capital assets229,038,100359,480,100(130,442,000)396,481,714

Standard accounts classification

Operating expense
Vote-
item
number
Standard account by item and sub-itemsAmount $Amount $
4006-1Government Real Estate  
 

Salaries and wages

 13,823,400
 

Employee benefits

 1,410,300
 

Transportation and communication

 155,800
 

Services

 386,442,900
 

Supplies and equipment

 172,600
 

Transfer payments

  
 

Realty transactions — Operating

 1,000
 

Other transactions

 29,442,500
 Subtotal 431,448,500
 Less: Recoveries 29,376,900
 Total operating expense to be voted 402,071,600
 Sub-items:  
 Realty  
 

Salaries and wages

5,817,100 
 

Employee benefits

553,400 
 

Transportation and communication

83,300 
 

Services

263,546,800 
 

Supplies and equipment

89,300 
 

Transfer payments

  
 

Realty transactions — Operating

1,000 
 

Other transactions

29,442,500299,533,400
 Office optimization  
 

Salaries and wages

8,006,300 
 

Employee benefits

856,900 
 

Transportation and communication

72,500 
 

Services

122,896,100 
 

Supplies and equipment

83,300 
 Subtotal131,915,100 
 Less: Recoveries29,376,900102,538,200
 Total operating expense to be voted 402,071,600
4006-5Legislative Building Restoration  
 

Salaries and wages

 1,572,900
 

Employee benefits

 215,500
 

Transportation and communication

 25,000
 

Services

 1,473,500
 

Supplies and equipment

 25,000
 Total operating expense to be voted 3,311,900
 Statutory appropriations  
 

Other transactions

  
Statutory

Bad debt expense, the Financial Administration Act

 144,000
 Total operating expense for Government Real Estate 405,527,500

 

Operating assets
Vote-
item
number
Standard account by item and sub-itemsAmount $
4006-6Government Real Estate 
 

Advances and recoverable amounts

1,000
 Total operating assets to be voted1,000
 Total operating assets for Government Real Estate1,000
Capital expense
Vote-
item
number
Standard account by item and sub-itemsAmount $
4006-2Government Real Estate 
 

Services

485,647,500
 

Transfer payments

 
 

Realty transactions — Capital

1,000
 

Other transactions

 
 

General

224,276,400
 Total capital expense to be voted709,924,900
4006-3Government Real Estate
Capital expense related to capital assets
 
 

Other transactions

1,000
 Total capital expense to be voted1,000
 Statutory appropriations 
 

Other transactions

 
Statutory

Amortization, the Financial Administration Act

6,450,100
 Total capital expense for Government Real Estate716,376,000
Capital assets
Vote-
item
number
Standard account by item and sub-itemsAmount $
4006-4Government Real Estate 
 

Land

2,264,200
 

Buildings — asset costs

1,000
 

Buildings — alternative financing and procurement

177,069,600
 

Machinery and equipment — asset costs

49,703,300
 Total capital assets to be voted229,038,100
 Total capital assets for Government Real Estate229,038,100

Infrastructure Partnership Projects and Agency Oversight — Vote 4007

The Infrastructure Partnership Projects and Agency Oversight Program supports the Transit-Oriented Communities (TOC) Program and provides oversight for several major provincial initiatives.

The TOC Program is delivered in partnership with Infrastructure Ontario and Metrolinx. The TOC Program is part of the government’s plan to build vibrant mixed-use communities near transit, while reducing the burden on taxpayers to build transit station infrastructure. TOCs are expected to increase transit ridership, reduce congestion and provide a mix of housing, including affordable housing options, while creating jobs.

As part of its agency oversight role, the program works closely with Infrastructure Ontario 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. It also monitors Infrastructure Ontario’s lending program and policy framework, and works with Infrastructure Ontario to develop policies, initiatives, and new lending streams, to enhance infrastructure financing access and delivery.

Vote Summary

Operating expense
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
1Infrastructure Partnership Projects and Agency Oversight11,209,90018,739,600(7,529,700)6,873,517
 Total operating expense to be voted11,209,90018,739,600(7,529,700)6,873,517
 Total operating expense11,209,90018,739,600(7,529,700)6,873,517
Operating assets
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
4Infrastructure Partnership Projects5,000,0001,0004,999,000-
 Total operating assets to be voted5,000,0001,0004,999,000-
 Total operating assets5,000,0001,0004,999,000-
Capital expense
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
2Infrastructure Partnership Projects378,336,800294,683,50083,653,300192,549,476
 Total capital expense to be voted378,336,800294,683,50083,653,300192,549,476
 Total capital expense378,336,800294,683,50083,653,300192,549,476
Capital assets
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
3Infrastructure Partnership Projects76,893,300131,416,100(54,522,800)-
 Total capital assets to be voted76,893,300131,416,100(54,522,800)-
 Total capital assets76,893,300131,416,100(54,522,800)-

Standard accounts classification

Operating expense
Vote-
item
number
Standard account by item and sub-itemsAmount $
4007-1Infrastructure Partnership Projects and Agency Oversight 
 

Salaries and wages

6,175,900
 

Employee benefits

614,800
 

Transportation and communication

154,500
 

Services

1,967,200
 

Supplies and equipment

37,400
 

Transfer payments

 
 

Transit Oriented Communities — Municipal funding

2,260,100
 Total operating expense to be voted11,209,900
 Total operating expense for Infrastructure Partnership Projects and Agency Oversight11,209,900
Operating assets
Vote-
item
number
Standard account by item and sub-itemsAmount $
4007-4Infrastructure Partnership Projects 
 

Deposits and prepaid expenses

5,000,000
 Total operating assets to be voted5,000,000
 Total operating assets for Infrastructure Partnership Projects and Agency Oversight5,000,000
Capital expense
Vote-
item
number
Standard account by item and sub-itemsAmount $Amount $
4007-2Infrastructure Partnership Projects  
 

Services

 132,936,800
 

Transfer payments

  
 

East Harbour Transit-Oriented Communities

200,000,000 
 

Toronto Waterfront Revitalization

45,400,000245,400,000
 Total capital expense to be voted 378,336,800
 Total capital expense for Infrastructure Partnership Projects and Agency Oversight 378,336,800
Capital assets
Vote-
item
number
Standard account by item and sub-itemsAmount $
4007-3Infrastructure Partnership Projects 
 

Land

76,893,300
 Total capital assets to be voted76,893,300
 Total capital assets for Infrastructure Partnership Projects and Agency Oversight76,893,300

Infrastructure Delivery Program — Vote 4008

The Infrastructure Delivery Program leads the government’s mandate to centralize key capital delivery functions under MOI, in partnership with Infrastructure Ontario, starting with the delivery of some hospitals and long-term care homes projects. This aims to enhance efficiency and consistency and value for money through procurement and infrastructure delivery strategies.

Vote Summary

Operating expense
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
1Infrastructure Delivery Program2,545,8002,596,400(50,600)2,091,323
 Total operating expense to be voted2,545,8002,596,400(50,600)2,091,323
 Total operating expense2,545,8002,596,400(50,600)2,091,323
Operating assets
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
2Infrastructure Delivery Program1,000-1,000-
 Total operating assets to be voted1,000-1,000-
 Total operating assets1,000-1,000-
Capital expense
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
3Infrastructure Delivery Program1,000-1,000-
 Total capital expense to be voted1,000-1,000-
 Total capital expense1,000-1,000-
Capital assets
Item numberItemEstimates
2026–27 $
Estimates
2025–26 $
Difference
between
2026–27
and
2025–26 $
Actual
2024–25 $
4Infrastructure Delivery Program1,000-1,000-
 Total capital assets to be voted1,000-1,000-
 Total capital assets1,000-1,000-

Standard accounts classification

Operating expense
Vote-
item
number
Standard account by item and sub-itemsAmount $
4008-1Infrastructure Delivery Program 
 

Salaries and wages

2,106,800
 

Employee benefits

316,000
 

Transportation and communication

1,000
 

Services

120,000
 

Supplies and equipment

1,000
 

Other transactions

1,000
 Total operating expense to be voted2,545,800
 Total operating expense for Infrastructure Delivery Program2,545,800
Operating assets
Vote-
item
number
Standard account by item and sub-itemsAmount $
4008-2Infrastructure Delivery Program 
 

Deposits and prepaid expenses

1,000
 Total operating assets to be voted1,000
 Total operating assets for Infrastructure Delivery Program1,000
Capital expense
Vote-
item
number
Standard account by item and sub-itemsAmount $
4008-3Infrastructure Delivery Program 
 

Other transactions

1,000
 Total capital expense to be voted1,000
 Total capital expense for Infrastructure Delivery Program1,000
Capital assets
Vote-
item
number
Standard account by item and sub-itemsAmount $
4008-4Infrastructure Delivery Program 
 

Buildings — asset costs

1,000
 Total capital assets to be voted1,000
 Total capital assets for Infrastructure Delivery Program1,000