Status Report on Projects Operating with Specific Treasury Board Approval - DRR 2016-17
- Project costs and actual expenditures include Employee Benefit Plans (EBP) and exclude taxes.
- Projects listed have been identified as either:
- those in which the estimated expenditure exceeds the delegated approval authority granted to the Department of National Defence (DND) by the Treasury Board (TB) ($30 million with substantive cost estimates), or;
- those in which the risk is particularly high, regardless of the estimated amounts.
- The Actual Total cost column contains a summary of all spending against the respective projects to date, up to and including FY 2016-17. Given that these projects continue into future years, Actual Total cost is expected to be different from the Revised Estimated Total cost. The two columns can align only once the project is closed and all funds for a project have been spent.
- Total authorities: Same as Planned Spending.
- Original Estimated Total Cost is defined as the costs comprised of four components of Vote 5 funding:
- Procurement costs of the acquisition (equipment platform/system/fleet and associated infrastructure);
- Integrated Logistics Support (nominally two year spares Initial Provisioning, training development, technical data packages, simulators, etc. - will vary from project to project);
- Project Management Office costs to include project staff SWE/military pay, Travel, Training, Office Space, contracted support, etc.; and
- GST.
Project | Original estimated total cost (thousands $) |
Revised estimated total cost (thousands $) |
Actual total cost (thousands $) |
2016-17 (thousands $) |
Expected date of close-out | |||||
---|---|---|---|---|---|---|---|---|---|---|
Number | Title | Phase | Main Estimates |
Planned spending |
Total authorities |
Actual spending |
||||
Program: Defence Ready Force Element Production | ||||||||||
NA | Joint Task Force 2 | I | 79,321 | 68,601 | 53,121 | 10,553 | 9,259 | 9,259 | 9,164 | 2018 |
Program: Defence Capability Element Production | ||||||||||
0007 | Headquarters Shelter System | I | 204,346 | 204,346 | 4,017 | 0 |
928 | 928 | 627 | 2021 |
0028 | CH-149 Spares Augmentation Procurement Opportunity | I | 149,700 | 149,700 | 138,723 | 0 | 1,800 | 1,800 | 331 | 2018 |
0086 | Operational Flight Program | I | 117,096 | 151,410 | 139,929 | 0 | 900 | 900 | 724 | 2019 |
0140 | CP-140 Aurora Incremental Modernization Project | I | 1,565,789 | 1,565,789 | 1,221,155 | 58,886 | 36,459 | 36,459 | 36,619 | 2021 |
0273 | CF-18 Advanced Multi-role Infrared Sensor | I | 199,071 | 199,216 | 157,071 | 0 | 250 | 250 | 124 | 2019 |
0276 | Land Forces (LF) Intelligence, Surveillance, Target Acquisition and Reconnaissance System (ISTAR) | I | 640,006 | 672,119 | 418,485 | 0 | 50,278 | 50,278 | 48,281 | 2019 |
0405 | Canadian Advanced Synthetic Environment | I | 44,919 | 89,786 | 59,999 | 0 | 1,043 | 1,043 | 1,013 | 2020 |
0437 | Urban Operations Training System | I | 139,877 | 139,877 | 64,278 | 0 | 12,666 | 12,666 | 12,557 | 2021 |
0439 | Biological Warfare Threat Medical Counter measures Project | I | 169,400 | 123,500 | 35,710 | 0 | 1,775 | 1,775 | 1,034 | 2019 |
0547 | Area Surveillance / Secondary Surveillance Radar | I | 96,292 | 96,292 | 37,785 | 0 | 27,759 | 27,759 | 26,733 | 2018 |
0548 | Aerodrome Precision Approach and Landing System | CO | 55,074 | 55,074 | 49,058 | 0 | 0 | 0 | 0 | 2017 |
0562 | Close Area Suppression Weapon | I | 126,156 | 151,079 | 140,884 | 0 | 2,437 | 2,437 | 2,443 | 2016 |
0609 | Fixed Wing Search and Rescue Aircraft Replacement project |
D/I | 1,844,932 | 2,226,762 | 38,980 | 9,721 | 16,491 | 16,491 | 16,446 | 2023 |
0624 | Joint Information and Intelligence Fusion Capability | I | 63,966 | 63,966 | 43,993 | 0 | 10,030 | 10,030 | 10,158 | 2019 |
0627 | CF-18 Defensive Electronic Warfare Suite | I | 187,260 | 187,260 | 161,651 | 0 | 3,736 | 3,736 | 3,939 | 2017 |
0646 | Omnibus Night Vision Capability Project | I | 54,246 | 54,246 | 38,156 | 0 | 802 | 802 | 713 | 2017 |
0743 | Tactical Control Radar Modernization | I | 78,302 | 78,302 | 9,134 | 0 | 173 | 173 | 173 | 2021 |
0846 | V-Class Submarines-Bow Sonar System Upgrade | I | 78,908 | 78,908 | 60,990 | 0 | 2,719 | 2,719 | 1,916 | 2022 |
0877 | Aircraft Arrestor Systems Modernization | CO | 49,255 | 49,255 | 48,560 | 0 | 581 | 581 | 479 | 2017 |
0965 | Aurora Structural Life Extension Project | I | 279,547 | 420,778 | 374,808 | 48,934 | 55,244 | 55,244 | 52,633 | 2019 |
1007 | Medium to Heavy Lift Helicopters | I | 2,022,258 | 2,097,911 | 1,913,547 | 72,081 | 37,409 | 37,409 | 40,289 | 2020 |
1013 | LF Intelligence, Surveillance, Target Acquisition and Reconnaissance Capability - Electronic Warefare Transformation | CO | 78,014 | 78,014 | 70,590 | 0 | 178 | 178 | 100 | 2016 |
1014 | Command and Control | I | 38,666 | 38,666 | 31,701 | 0 | 2,796 | 2,796 | 2,199 | 2018 |
1015 | Family of Mini Umnamed Air Vehicules |
I | 50,703 | 50,703 | 38,798 | 0 | 5,000 | 5,000 | 5,029 | 2018 |
1036 | Airlift Capability Project (Tactical) | I | 3,006,650 | 2,871,067 | 2,813,478 | 48,783 | 48,810 | 48,810 | 51,026 | 2019 |
1096 | Naval Remote Weapons Station (formerly Defence Against Small Boat Threat) | I | 76,044 | 75,864 | 5,321 | 0 | 5,793 | 5,793 | 4,394 | 2023 |
1111 | Canadian Forces Explosive Ordonance Disposal Team | C/O | 79,390 | 72,847 | 72,847 | 409 | 409 | 409 | 2016 | |
1112 | Enhanced Counter Improvised Explosive Devices | I | 186,095 | 179,513 | 144,527 | 0 | 7,219 | 7,219 | 7,583 | 2019 |
1117 | Airlift Capability Project (Strategic) | C/O | 1,807,355 | 1,758,840 | 1,744,440 | 3,671 | 1,939 | 1,939 | 1,070 | 2021 |
1199 | Expedient Route Opening Capability | C/O | 184,312 | 183,633 | 165,452 | 0 | 137 | 137 | 133 | 2018 |
1210 | Joint Task Force X (formerly Mission Support Unit) | I | 83,878 | 84,685 | 55,726 | 0 | 23,794 | 23,794 | 22,884 | 2019 |
1216 | Artic and Offshore Patrol Ship | I | 3,073,600 | 3,528,788 | 1,056,875 | 424,202 | 400,037 | 400,037 | 428,303 | 2024 |
1241 | Tank Replacement Project | I | 650,000 | 606,875 | 576,460 | 28,850 | 27,431 | 27,431 | 27,927 | 2018 |
1247 | Light Armoured Vehicle III Upgrade | I | 1,314,495 | 1,752,935 | 1,055,691 | 144,720 | 133,199 | 133,199 | 136,257 | 2021 |
1259 | Interoperable Griffon Reconnaissance Escort Surveillance System | I | 66,910 | 66,910 | 59,056 | 0 | 209 | 209 | 52 | 2018 |
1277 | In Service Sensors | I | 37,046 | 37,046 | 29,773 | 0 | 12,389 | 12,389 | 11,200 | 2018 |
1278 | Medium Range Radar | I | 159,786 | 159,786 | 63,560 | 0 | 27,677 | 27,677 | 27,677 | 2018 |
1336 | Canadian Surface Combatant Project | D | 52,020 | 1,669,879 | 141,445 | 53,238 | 62,904 | 62,904 | 49,801 | 2043 |
1350 | Light Weight Towed Howitzer | I | 265,320 | 265,320 | 184,873 | 0 | 4,224 | 4,224 | 4,741 | 2018 |
1430 | Tactical Armoured Patrol Vehicle | D | 1,250,000 | 1,250,000 | 544,714 | 101,597 | 295,630 | 295,630 | 293,803 | 2020 |
1494 | Force Mobility Enhancement Project | D/I | 356,382 | 315,175 | 224,080 | 98,303 | 92,095 | 92,095 | 87,546 | 2018 |
1533 | Heavy Weight Torpedo Upgrade | I | 194,227 | 194,227 | 72,184 | 0 | 25,212 | 25,212 | 20,911 | 2023 |
1576 | Military Personnel Management Capability Transformation | I | 204,575 | 199,584 | 59,664 | 11,524 | 8,585 | 8,585 | 9,992 | 2022 |
1686 | LAU 7 launcher Replacement (formely Short Range Air-to-Air Missile) | I | 39,540 | 39,540 | 39,540 | 0 | 424 | 424 | 3,605 | 2017 |
1802 | Polar Epsilon 2 | I | 125,940 | 125,940 | 16,902 | 0 | 13,078 | 13,078 | 9,035 | 2019 |
1818 | Interim Fighter Capability Project | D | 21,751 | 21,751 | 252 | 0 | 437 | 437 | 252 | 2026 |
2346 | Medium Support Vehicle System Project | I | 1,071,012 | 1,457,305 | 568,963 | 41,709 | 32,836 | 32,836 | 30,947 | 2020 |
2371 | GPS Advanced Navigation and Precision Approach | I | 169,805 | 169,805 | 118,238 | 0 | 3,301 | 3,301 | 3,003 | 2023 |
2383 | Integrated Soldier System Platform | I | 316,347 | 292,411 | 9,146 | 112,941 | 8,832 | 8,832 | 7,769 | 2022 |
2523 | Mercury Global | I | 524,809 | 439,266 | 25,154 | 0 | 25,794 | 25,794 | 25,502 | 2019 |
2549 | Submarine Capability Life Extension | I | 811,972 | 876,772 | 861,550 | 0 | 493 | 493 | 990 | 2018 |
2586 | Halifax Class Modernization/Frigate Life Extension | I | 2,758,179 | 2,758,179 | 2,249,455 | 209,569 | 144,272 | 144,272 | 151,853 | 2019 |
2659 | CF-18 Advanced Precision Guided Munition | I | 58,006 | 58,006 | 49,210 | 0 | 189 | 189 | 202 | 2017 |
2664 | SIRIUS - Electro-optic Sensor | I | 272,357 | 272,357 | 246,621 | 0 | 10,700 | 10,700 | 10,388 | 2017 |
2673 | Joint Support Ship | D | 2,328,784 | 2,328,784 | 227,920 | 106,834 | 46,108 | 46,108 | 59,834 | 2023 |
2678 | Canadian Search and Rescue Helicopter | I | 787,954 | 787,954 | 779 | 0 | 756 | 756 | 756 | 2017 |
2680 | Maritime Helicopter Project | I | 3,115,979 | 3,174,085 | 2,214,907 | 136,893 | 83,466 | 83,466 | 89,023 | 2022 |
2716 | Light Armoured Vehicle Reconnaissance Surveillance System Upgrade | I | 623,486 | 623,486 | 55,455 | 134,619 | 9,023 | 9,023 | 9,571 | 2020 |
2754 | Advanced Medium Range Air-to-Air Missile | I | 145,660 | 107,421 | 95,083 | 0 | 2,966 | 2,966 | 2,851 | 2017 |
2760 | Land Command Support System Life Extension | I | 276,668 | 250,276 | 206,641 | 48,370 | 11,215 | 11,215 | 12,498 | 2019 |
2790 | Maritime Integrated Network Management System | CO | 61,254 | 61,254 | 1,854 | 0 | 0 | 0 | 0 | 2017 |
2803 | Protected Military Satellite Communication | I | 520,194 | 555,230 | 441,144 | 20,231 | 7,083 | 7,083 | 8,250 | 2021 |
2877 | Point Defence Missile System Upgrade | I | 801,986 | 801,986 | 162,953 | 31,514 | 39,636 | 39,636 | 39,475 | 2028 |
5832 | CF-18 Engineering Change Proposal 583R2 | I | 444,445 | 444,445 | 400,788 | 0 | 15,525 | 15,525 | 15,195 | 2019 |
Various | Canadian Cryptographic Modernization | I | 777,841 | 777,841 | 392,342 | 0 | 66,539 | 66,539 | 65,068 | 2021 |
Various | Clothe the Soldier Omnibus | I | 399,528 | 399,528 | 330,882 | 4,453 | 4,453 | 4,453 | 2017 | |
Various | Chemical, Biological, Radiological and Nuclear Defence Omnibus | D | 295,313 | 285,837 | 130,550 | 0 | 15,050 | 15,050 | 13,708 | 2022 |
TOTAL: PROGRAM ACTIVITIES | 38,210,001 | 41,473,995 | 23,267,618 | 1,957,743 | 2,000,582 | 2,000,582 | 2,023,661 |
Legend: D = Definition, I = Implementation, CO = Close-Out, FOC = Full Operational Capability, EPC = Effective Project Closure
Instructions:
- Original estimated total cost: The total cost estimate for the project in the original Treasury Board decision.
- Revised estimated total cost: The most recent Treasury Board decision for the total cost estimate for the project.
- Actual total cost: All expenditures to date, including the reporting year.
- Main Estimates: The amount of funding sought through the Main Estimates process.
- Planned spending: The amount should include any updates to funding provided through the Main Estimates (i.e., Supplementary Estimates).
- Total authorities: The project authorities for the reporting year, as approved by the Treasury Board.
- Actual spending: Total amount spent during the reporting year.
- Expected date of close-out: The year that the project is expected to be completed.
Note: Project LF ISTAR (0276) includes the totals from sub projects 1013, 1014, 1015, 1277 and 1278.
Page details
- Date modified: