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:
    1. 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;
    2. 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: