Complete text for Supplementary estimates (B), 2015-16
Introduction
Structure of these Supplementary Estimates
This Supplementary Estimates document is presented in four sections:
- Introduction to Supplementary Estimates;
- Summary Tables;
- Details by Organization; and
- Annex.
Purpose and General Information
Each year, the government prepares Estimates in support of its request to Parliament for authority to spend public funds. This request for spending authority is formalized through the introduction of appropriation bills in Parliament. The Main Estimates and Supplementary Estimates are tabled in the House of Commons by the President of the Treasury Board and support Parliament’s consideration of the appropriation bills. As with other bills, appropriation bills become law after being approved by both the House of Commons and the Senate and receiving Royal Assent.
The purpose of Supplementary Estimates is to present to Parliament information on the Government of Canada’s spending requirements which were either not sufficiently developed in time for inclusion in the Main Estimates, or have subsequently been refined to account for developments in particular programs and services. Also included for Parliament’s information and eventual approval through an appropriation bill are such items as: transfers of money between Votes; debt deletion; loan guarantees; new or increased grants; and changes to Vote wording.
Supplementary Estimates documents are tabled in Parliament in advance of the related appropriation bill that, when approved, provides the necessary authority for the Government of Canada to spend monies from the Consolidated Revenue Fund to deliver its programs and services. This provides the various Standing Committees of Parliament with time to review proposed spending before the introduction of the appropriation bill.
Supplementary Estimates also provide updated information on changes to expenditure forecasts of statutory items for information purposes only. These expenditures already have legislative authority and so will not appear in the appropriation bill related to these Supplementary Estimates, but expenditure forecasts are available online.
It is the practice to table a Supplementary Estimates for each of the three Parliamentary Supply periods ending June 23, December 10, and March 26. The Supplementary Estimates (B), 2015–16 are the second Supplementary Estimates for this fiscal year.
Summary of Estimates
Estimates to date 2015–16
The 2015–16 Main Estimates were tabled on February 24, 2015, supporting the government’s request to Parliament for authority through annual appropriations to spend $88.2 billion in voted budgetary expenditures and $71.1 million in voted non-budgetary expenditures. The 2015–16 Main Estimates also presented information on the statutory amounts of $153.4 billion in budgetary expenditures and $933.4million in net non-budgetary outlays. Royal Assent for Appropriation Act No. 1, 2015–16 was granted on and provided interim supply to appropriation-dependent organizations until the end of . Royal Assent for Appropriation Act No. 2, 2015–16 was granted on and provided supply for the remainder of Main Estimates.
Supplementary Estimates (A), 2015–16 were tabled on May 14, 2015 and provided information in support of $3.1 billion in voted budgetary appropriations which represent an increase of 3.5% over Main Estimates. Information related to an increase of $19.8 million in forecast statutory expenditures was also presented. Royal Assent for Appropriation Act No. 3, 2015–16 was granted on .
Given the timing of the dissolution and reconvening of Parliament, Supplementary Estimates (B), 2015–16 has been limited to items for which specific authority through the appropriation act is required before and which could not be funded through existing appropriations. The Supplementary Estimates (B), 2015–16 provide information in support of $810.1 million in voted budgetary appropriations which represent an increase of 0.9% over Main Estimates. Information related to an increase of $2.7 million in forecast statutory expenditures is available in a separate document online.
2013–14 Expenditures | 2014–15 Estimates to date | Authorities To Date | These Supplementary Estimates | Proposed Authorities | |
---|---|---|---|---|---|
Notes:
|
|||||
Budgetary | |||||
Voted | 86,881,410,076 | 93,350,224,915 | 91,712,365,991 | 810,104,813 | 92,522,470,804 |
Statutory | 142,943,019,074 | 148,103,181,994 | 153,453,538,844 | 2,705,939 | 153,456,244,783 |
Total Budgetary | 229,824,429,150 | 241,453,406,909 | 245,165,904,835 | 812,810,752 | 245,978,715,587 |
Non-Budgetary | |||||
Voted | 46,442,104 | 71,103,005 | 71,103,001 | 0 | 71,103,001 |
Statutory | 29,660,159,947 | (9,804,042,407) | 933,446,071 | 0 | 933,446,071 |
Total Non-Budgetary | 29,706,602,051 | (9,732,939,402) | 1,004,549,072 | 0 | 1,004,549,072 |
Main Estimates | Supplementary A | Supplementary B | Supplementary C | Total | |
---|---|---|---|---|---|
Budgetary | |||||
Voted | 88,184,096,852 | 3,135,266,064 | 810,104,813 | 0 | 92,129,467,729 |
Statutory | 153,390,199,856 | 19,766,670 | 2,705,939 | 0 | 153,412,672,465 |
Total Budgetary | 241,574,296,708 | 3,155,032,734 | 812,810,752 | 0 | 245,542,140,194 |
Non-Budgetary | |||||
Voted | 71,103,001 | 0 | 0 | 0 | 71,103,001 |
Statutory | 933,446,071 | 0 | 0 | 0 | 933,446,071 |
Total Non-Budgetary | 1,004,549,072 | 0 | 0 | 0 | 1,004,549,072 |
Major Items
The following section provides an overview of major voted initiatives included in these Supplementary Estimates in support of Parliamentary approval.
Treasury Board Secretariat: $519.6 million
Funding to replenish the Government Contingencies Vote
Treasury Board’s Government Contingencies Vote provides the government with flexibility to make urgent or unforeseen expenditures in advance of the next Supply period. The December 3 reconvening of Parliament does not allow sufficient time for a review of a more detailed Supplementary Estimates before the end of the supply period on . To allow government operations to continue, $519.6 million in Treasury Board’s Government Contingencies Vote was allocated to meet the requirements of departments and agencies. This funding will replenish the Vote, providing flexibility to address expenditure needs across the federal government in advance of the next regular supply opportunity in March 2016.
Citizenship and Immigration: $277.9 million
Funding to implement the Government’s response to the Syrian refugee crisis
To bring 25,000 Syrian refugees to Canada by February 2016, the Department will work with the United Nations Refugee Agency (UNHCR) to identify people in Jordan and Lebanon, where they have an extensive list of registered refugees. Interested refugees will be scheduled for processing in dedicated visa offices in Amman and Beirut. Each refugee will undergo security and health screening overseas, including the collection and verification of biographic and biometric information. Selected refugees will be transported to Canada, largely by chartered aircraft. Syrian refugees will be transported to communities across Canada, where they will be provided with immediate, essential services and long-term settlement support to ensure their successful settlement and integration into Canadian society.
Organization | Vote Number and Description | Amount ($) |
---|---|---|
Treasury Board Secretariat | Vote 5b – Government Contingencies | 519,572,387 |
Citizenship and Immigration | Vote 1b – Operating expenditures | 177,970,047 |
Citizenship and Immigration | Vote 5b – Grants and contributions | 99,939,154 |
House of Commons | Vote 1b – Program expenditures | 9,511,972 |
Parliamentary Protective Service | Vote 3b – Program expenditures | 3,111,253 |
Changes to the structure of Government reflected in these Supplementary Estimates
The following change is displayed in these Supplementary Estimates:
Economic Action Plan 2015 Act, No. 1, established a new office called the Parliamentary Protective Service. The Service will be responsible for all matters relating to physical security throughout the Parliamentary Precinct and the grounds of Parliament Hill. The Speaker of the Senate and the Speaker of the House of Commons are responsible for and provide general policy direction to this new service.
The following vote wording (underscore) has been amended since the Supplementary Estimates (A), 2015–16:
- Citizenship and Immigration
- Vote 5b: The grants listed in the Estimates and contributions including the provision of goods and services
Estimates by Organization
133 organizations are represented in the 2015-16 Estimates. Of these, 4 organizations have identified additional requirements as part of these Supplementary Estimates.
Department, Agency or Crown corporation | 2013–14 Expenditures | 2014–15 Estimates to date | Authorities To Date | These Supplementary Estimates | Proposed Authorities |
---|---|---|---|---|---|
Budgetary | |||||
Administrative Tribunals Support Service of Canada | 0 | 1 | 64,004,072 | 0 | 64,004,072 |
Agriculture and Agri-Food | 2,386,898,330 | 2,303,068,265 | 2,334,920,923 | 0 | 2,334,920,923 |
Atlantic Canada Opportunities Agency | 314,158,108 | 299,885,801 | 301,837,668 | 0 | 301,837,668 |
Atomic Energy of Canada Limited | 385,462,900 | 332,428,000 | 516,843,000 | 0 | 516,843,000 |
Auditor General | 84,265,019 | 77,741,830 | 81,817,917 | 0 | 81,817,917 |
Canada Border Services Agency | 1,850,111,502 | 1,747,310,264 | 1,867,305,849 | 0 | 1,867,305,849 |
Canada Council for the Arts | 181,974,388 | 182,219,917 | 182,097,387 | 0 | 182,097,387 |
Canada Industrial Relations Board | 13,257,206 | 13,363,956 | 0 | 0 | 0 |
Canada Mortgage and Housing Corporation | 2,084,849,627 | 2,097,353,000 | 2,025,629,000 | 0 | 2,025,629,000 |
Canada Post Corporation | 22,210,000 | 22,210,000 | 22,210,000 | 0 | 22,210,000 |
Canada Revenue Agency | 4,062,859,356 | 3,848,374,916 | 4,066,699,811 | 0 | 4,066,699,811 |
Canada School of Public Service | 84,761,581 | 86,289,735 | 72,875,776 | 0 | 72,875,776 |
Canadian Air Transport Security Authority | 559,065,861 | 676,185,743 | 705,220,347 | 0 | 705,220,347 |
Canadian Broadcasting Corporation | 1,083,473,798 | 1,038,018,212 | 1,038,023,798 | 0 | 1,038,023,798 |
Canadian Centre for Occupational Health and Safety | 5,247,191 | 5,059,041 | 9,998,689 | 0 | 9,998,689 |
Canadian Commercial Corporation | 15,656,400 | 15,654,204 | 8,880,000 | 0 | 8,880,000 |
Canadian Dairy Commission | 4,456,273 | 3,610,936 | 3,605,377 | 0 | 3,605,377 |
Canadian Environmental Assessment Agency | 32,628,480 | 31,103,159 | 31,259,325 | 0 | 31,259,325 |
Canadian Food Inspection Agency | 805,751,653 | 691,866,912 | 751,281,039 | 0 | 751,281,039 |
Canadian Grain Commission | 25,353,978 | 16,383,894 | 5,719,862 | 0 | 5,719,862 |
Canadian Heritage | 1,331,571,130 | 1,482,199,385 | 1,259,965,355 | 0 | 1,259,965,355 |
Canadian High Arctic Research Station | 0 | 0 | 9,339,963 | 0 | 9,339,963 |
Canadian Human Rights Commission | 23,673,650 | 22,099,726 | 22,918,026 | 0 | 22,918,026 |
Canadian Human Rights Tribunal | 4,430,426 | 4,532,525 | 0 | 0 | 0 |
Canadian Institutes of Health Research | 997,971,988 | 1,013,009,499 | 1,012,751,265 | 0 | 1,012,751,265 |
Canadian Intergovernmental Conference Secretariat | 5,864,881 | 5,957,163 | 6,244,989 | 0 | 6,244,989 |
Canadian International Development Agency | 692,465,904 | 0 | 0 | 0 | 0 |
Canadian International Trade Tribunal | 10,896,125 | 9,476,739 | 0 | 0 | 0 |
Canadian Museum for Human Rights | 32,016,180 | 21,700,000 | 21,700,000 | 0 | 21,700,000 |
Canadian Museum of History | 62,850,567 | 63,600,033 | 83,369,477 | 0 | 83,369,477 |
Canadian Museum of Immigration at Pier 21 | 18,450,000 | 9,900,000 | 7,700,000 | 0 | 7,700,000 |
Canadian Museum of Nature | 26,770,876 | 26,127,096 | 26,129,112 | 0 | 26,129,112 |
Canadian Northern Economic Development Agency | 50,779,478 | 51,873,037 | 51,230,234 | 0 | 51,230,234 |
Canadian Nuclear Safety Commission | 145,617,021 | 131,804,560 | 135,234,351 | 0 | 135,234,351 |
Canadian Polar Commission | 2,590,009 | 2,576,360 | 1,277,650 | 0 | 1,277,650 |
Canadian Radio-television and Telecommunications Commission | 10,379,861 | 12,068,646 | 14,913,837 | 0 | 14,913,837 |
Canadian Security Intelligence Service | 516,305,729 | 520,727,831 | 577,838,275 | 0 | 577,838,275 |
Canadian Space Agency | 408,715,240 | 466,456,818 | 502,666,157 | 0 | 502,666,157 |
Canadian Tourism Commission | 57,975,770 | 57,972,388 | 57,975,770 | 0 | 57,975,770 |
Canadian Transportation Accident Investigation and Safety Board | 33,303,194 | 29,382,391 | 30,519,197 | 0 | 30,519,197 |
Canadian Transportation Agency | 28,976,938 | 27,650,622 | 28,928,984 | 0 | 28,928,984 |
Chief Electoral Officer | 120,227,749 | 97,110,432 | 397,494,490 | 0 | 397,494,490 |
Citizenship and Immigration | 1,378,694,695 | 1,425,035,591 | 1,487,463,820 | 280,242,050 | 1,767,705,870 |
Civilian Review and Complaints Commission for the Royal Canadian Mounted Police | 8,789,834 | 10,010,382 | 10,464,179 | 0 | 10,464,179 |
Commissioner for Federal Judicial Affairs | 501,342,281 | 513,375,265 | 528,377,708 | 0 | 528,377,708 |
Communications Security Establishment | 443,673,045 | 839,840,739 | 559,361,727 | 0 | 559,361,727 |
Copyright Board | 2,779,672 | 3,116,312 | 3,253,994 | 0 | 3,253,994 |
Correctional Service of Canada | 2,750,291,475 | 2,331,034,284 | 2,453,578,132 | 0 | 2,453,578,132 |
Courts Administration Service | 67,342,559 | 68,044,743 | 74,753,993 | 0 | 74,753,993 |
Economic Development Agency of Canada for the Regions of Quebec | 269,305,817 | 255,111,243 | 262,977,555 | 0 | 262,977,555 |
Employment and Social Development | 49,646,912,521 | 52,194,265,600 | 54,301,894,156 | 0 | 54,301,894,156 |
Enterprise Cape Breton Corporation | 50,844,000 | 49,536,000 | 0 | 0 | 0 |
Environment | 978,949,548 | 992,881,581 | 1,035,451,531 | 0 | 1,035,451,531 |
Federal Economic Development Agency for Southern Ontario | 234,280,405 | 206,764,115 | 216,553,590 | 0 | 216,553,590 |
Finance | 85,578,872,179 | 87,023,013,907 | 89,651,129,977 | 0 | 89,651,129,977 |
Financial Transactions and Reports Analysis Centre of Canada | 51,704,183 | 50,843,127 | 56,625,076 | 0 | 56,625,076 |
Fisheries and Oceans | 1,806,403,186 | 1,806,803,467 | 2,206,035,497 | 0 | 2,206,035,497 |
Foreign Affairs, Trade and Development | 5,065,277,810 | 5,817,604,810 | 5,641,135,954 | 0 | 5,641,135,954 |
Governor General | 20,306,504 | 19,987,719 | 22,757,994 | 0 | 22,757,994 |
Health | 3,828,179,497 | 3,717,804,149 | 3,821,342,300 | 0 | 3,821,342,300 |
House of Commons | 414,611,038 | 447,487,761 | 459,430,041 | 9,586,862 | 469,016,903 |
Immigration and Refugee Board | 121,920,320 | 120,015,607 | 117,606,934 | 0 | 117,606,934 |
Indian Affairs and Northern Development | 8,039,491,675 | 8,640,026,870 | 8,624,787,455 | 0 | 8,624,787,455 |
Indian Residential Schools Truth and Reconciliation Commission | 6,861,396 | 6,444,363 | 6,410,343 | 0 | 6,410,343 |
Industry | 1,115,475,464 | 1,151,077,986 | 1,311,481,346 | 0 | 1,311,481,346 |
International Development Research Centre | 202,416,279 | 190,019,647 | 183,478,242 | 0 | 183,478,242 |
International Joint Commission (Canadian Section) | 6,669,895 | 6,746,957 | 7,069,517 | 0 | 7,069,517 |
Justice | 737,040,864 | 682,154,685 | 702,713,677 | 0 | 702,713,677 |
Library and Archives of Canada | 100,803,692 | 96,864,789 | 96,699,868 | 0 | 96,699,868 |
Library of Parliament | 42,330,541 | 42,170,007 | 42,739,595 | 0 | 42,739,595 |
Marine Atlantic Inc. | 154,430,000 | 127,484,000 | 374,331,000 | 0 | 374,331,000 |
Military Grievances External Review Committee | 5,981,005 | 6,730,577 | 7,050,843 | 0 | 7,050,843 |
Military Police Complaints Commission | 5,520,205 | 8,000,006 | 5,874,952 | 0 | 5,874,952 |
National Arts Centre Corporation | 34,647,720 | 34,969,188 | 54,897,056 | 0 | 54,897,056 |
National Battlefields Commission | 10,154,844 | 14,151,109 | 13,573,868 | 0 | 13,573,868 |
National Capital Commission | 106,161,174 | 91,442,659 | 92,721,330 | 0 | 92,721,330 |
National Defence | 18,764,374,206 | 19,679,828,728 | 19,525,198,623 | 0 | 19,525,198,623 |
National Energy Board | 81,682,681 | 77,820,846 | 79,918,629 | 0 | 79,918,629 |
National Film Board | 66,866,065 | 59,912,241 | 63,006,237 | 0 | 63,006,237 |
National Gallery of Canada | 44,193,242 | 43,770,723 | 45,646,878 | 0 | 45,646,878 |
National Museum of Science and Technology | 27,003,126 | 33,141,274 | 59,109,746 | 0 | 59,109,746 |
National Research Council of Canada | 894,418,206 | 893,760,823 | 993,269,206 | 0 | 993,269,206 |
Natural Resources | 2,091,044,593 | 2,764,617,925 | 2,523,234,682 | 0 | 2,523,234,682 |
Natural Sciences and Engineering Research Council | 1,066,679,030 | 1,087,078,427 | 1,089,036,114 | 0 | 1,089,036,114 |
Northern Pipeline Agency | 1,172,624 | 750,000 | 750,775 | 0 | 750,775 |
Office of Infrastructure of Canada | 3,513,825,491 | 3,712,825,721 | 3,700,129,634 | 0 | 3,700,129,634 |
Office of the Commissioner of Lobbying | 4,463,523 | 4,432,300 | 4,637,658 | 0 | 4,637,658 |
Office of the Commissioner of Official Languages | 24,187,763 | 20,776,952 | 21,179,378 | 0 | 21,179,378 |
Office of the Communications Security Establishment Commissioner | 1,943,120 | 2,024,288 | 2,123,418 | 0 | 2,123,418 |
Office of the Conflict of Interest and Ethics Commissioner | 6,035,050 | 6,938,405 | 6,952,226 | 0 | 6,952,226 |
Office of the Co-ordinator, Status of Women | 31,422,283 | 29,757,730 | 30,987,940 | 0 | 30,987,940 |
Office of the Correctional Investigator | 4,726,181 | 4,659,652 | 4,861,556 | 0 | 4,861,556 |
Office of the Director of Public Prosecutions | 185,293,541 | 167,815,874 | 187,424,123 | 0 | 187,424,123 |
Office of the Public Sector Integrity Commissioner | 5,543,041 | 5,426,234 | 5,694,166 | 0 | 5,694,166 |
Office of the Superintendent of Financial Institutions | 17,037,449 | 142,763,529 | 147,934,112 | 0 | 147,934,112 |
Offices of the Information and Privacy Commissioners of Canada | 43,424,217 | 35,455,313 | 36,398,325 | 0 | 36,398,325 |
Old Port of Montreal Corporation Inc. | 17,196,000 | 0 | 0 | 0 | 0 |
Parks Canada Agency | 690,941,356 | 671,387,496 | 1,157,656,624 | 0 | 1,157,656,624 |
Parliamentary Protective Service | 0 | 0 | 0 | 3,409,453 | 3,409,453 |
Parole Board of Canada | 50,410,477 | 47,128,994 | 48,479,028 | 0 | 48,479,028 |
Patented Medicine Prices Review Board | 10,540,567 | 10,927,030 | 11,320,931 | 0 | 11,320,931 |
PPP Canada Inc. | 265,200,000 | 209,500,000 | 231,200,000 | 0 | 231,200,000 |
Privy Council | 126,385,127 | 121,409,968 | 124,124,760 | 0 | 124,124,760 |
Public Health Agency of Canada | 621,497,636 | 638,062,053 | 583,273,775 | 0 | 583,273,775 |
Public Safety and Emergency Preparedness | 1,341,250,243 | 1,179,660,869 | 1,138,216,833 | 0 | 1,138,216,833 |
Public Service Commission | 85,567,265 | 84,197,488 | 87,897,450 | 0 | 87,897,450 |
Public Service Labour Relations Board | 12,705,948 | 13,745,412 | 0 | 0 | 0 |
Public Service Staffing Tribunal | 4,768,690 | 5,481,116 | 0 | 0 | 0 |
Public Works and Government Services | 2,847,124,134 | 2,840,928,437 | 3,141,628,383 | 0 | 3,141,628,383 |
Registry of the Competition Tribunal | 1,155,423 | 2,345,306 | 0 | 0 | 0 |
Registry of the Public Servants Disclosure Protection Tribunal | 1,229,362 | 1,845,622 | 0 | 0 | 0 |
Registry of the Specific Claims Tribunal | 2,141,436 | 2,897,525 | 0 | 0 | 0 |
Royal Canadian Mounted Police | 2,892,380,696 | 2,652,009,818 | 2,778,736,348 | 0 | 2,778,736,348 |
Royal Canadian Mounted Police External Review Committee | 1,605,928 | 1,671,419 | 1,595,777 | 0 | 1,595,777 |
Security Intelligence Review Committee | 2,782,521 | 2,786,799 | 2,821,642 | 0 | 2,821,642 |
Senate Ethics Officer | 765,918 | 1,166,750 | 1,168,700 | 0 | 1,168,700 |
Shared Services Canada | 1,653,237,805 | 1,571,839,644 | 1,533,781,251 | 0 | 1,533,781,251 |
Social Sciences and Humanities Research Council | 695,719,438 | 715,358,641 | 719,487,430 | 0 | 719,487,430 |
Standards Council of Canada | 8,081,241 | 11,829,000 | 9,829,000 | 0 | 9,829,000 |
Statistics Canada | 471,511,775 | 426,601,019 | 535,929,448 | 0 | 535,929,448 |
Supreme Court of Canada | 31,430,939 | 31,508,094 | 32,888,008 | 0 | 32,888,008 |
Telefilm Canada | 99,975,111 | 95,363,072 | 95,453,551 | 0 | 95,453,551 |
The Federal Bridge Corporation Limited | 13,190,982 | 21,040,000 | 35,281,996 | 0 | 35,281,996 |
The Jacques-Cartier and Champlain Bridges Inc. | 189,218,871 | 432,832,159 | 426,801,000 | 0 | 426,801,000 |
The Senate | 84,694,050 | 92,385,177 | 88,747,958 | 0 | 88,747,958 |
Transport | 1,340,632,835 | 1,817,414,797 | 1,771,572,608 | 0 | 1,771,572,608 |
Transportation Appeal Tribunal of Canada | 1,471,037 | 1,416,074 | 0 | 0 | 0 |
Treasury Board Secretariat | 2,892,520,949 | 8,236,577,961 | 4,761,353,213 | 519,572,387 | 5,280,925,600 |
Veterans Affairs | 3,513,572,889 | 3,587,828,846 | 3,556,212,735 | 0 | 3,556,212,735 |
Veterans Review and Appeal Board | 11,458,088 | 10,887,938 | 11,370,464 | 0 | 11,370,464 |
VIA Rail Canada Inc. | 405,661,000 | 433,261,756 | 356,277,000 | 0 | 356,277,000 |
Western Economic Diversification | 188,328,291 | 163,276,978 | 161,760,362 | 0 | 161,760,362 |
Windsor-Detroit Bridge Authority | 0 | 8,064,384 | 461,094,912 | 0 | 461,094,912 |
Total Budgetary | 229,824,429,150 | 241,453,406,909 | 245,165,904,835 | 812,810,752 | 245,978,715,587 |
Non-Budgetary | |||||
Canada Mortgage and Housing Corporation | (41,950,460,603) | (10,880,408,000) | (139,123,000) | 0 | (139,123,000) |
Canadian Dairy Commission | (54,968,445) | 0 | 0 | 0 | 0 |
Canadian International Development Agency | 29,291,205 | 0 | 0 | 0 | 0 |
Citizenship and Immigration | 802,804 | 0 | 0 | 0 | 0 |
Correctional Service of Canada | 405 | 0 | 0 | 0 | 0 |
Employment and Social Development | 1,099,875,159 | 826,283,289 | 1,027,422,531 | 0 | 1,027,422,531 |
Finance | 70,481,709,512 | 200,000,002 | 0 | 0 | 0 |
Foreign Affairs, Trade and Development | 53,377,672 | 50,082,307 | 45,146,541 | 0 | 45,146,541 |
Indian Affairs and Northern Development | 40,943,752 | 70,303,000 | 70,303,000 | 0 | 70,303,000 |
Industry | 0 | 800,000 | 800,000 | 0 | 800,000 |
National Defence | 6,094,057 | 0 | 0 | 0 | 0 |
Public Works and Government Services | (63,675) | 0 | 0 | 0 | 0 |
Veterans Affairs | 208 | 0 | 0 | 0 | 0 |
Total Non-Budgetary | 29,706,602,051 | (9,732,939,402) | 1,004,549,072 | 0 | 1,004,549,072 |
Detail by Organization
Citizenship and Immigration
Authorities To Date | These Supplementary Estimates - Transfers | These Supplementary Estimates - Adjustments | Proposed Authorities To Date | |
---|---|---|---|---|
Budgetary | ||||
Voted | ||||
1b Operating expenditures | 589,324,240 | 0 | 177,970,047 | 767,294,287 |
5b Grants and contributions | 993,529,386 | 0 | 99,939,154 | 1,093,468,540 |
Total Voted | 1,582,853,626 | 0 | 277,909,201 | 1,860,762,827 |
Total Statutory | (95,389,806) | 0 | 2,332,849 | (93,056,957) |
Total Budgetary Expenditures | 1,487,463,820 | 0 | 280,242,050 | 1,767,705,870 |
Vote No. | Amount ($) | |
---|---|---|
Budgetary | ||
Voted Appropriations | ||
Funding to implement the Government’s response to the Syrian refugee crisis | Vote 1b | 177,970,047 |
Vote 5b | 99,939,154 | |
Total | 277,909,201 | |
Total Voted Appropriations | 277,909,201 | |
Total Statutory Appropriations | 2,332,849 | |
Total Budgetary | 280,242,050 |
Estimates to Date | These Supplementary Estimates | Revised Estimates | |
---|---|---|---|
Contributions | |||
Resettlement Assistance | 54,922,768 | 88,970,320 | 143,893,088 |
Settlement Program | 588,597,002 | 10,968,834 | 599,565,836 |
House of Commons
Authorities To Date | These Supplementary Estimates - Transfers | These Supplementary Estimates - Adjustments | Proposed Authorities To Date | |
---|---|---|---|---|
Budgetary | ||||
Voted | ||||
1b Program expenditures | 304,087,376 | 0 | 9,511,972 | 313,599,348 |
Total Voted | 304,087,376 | 0 | 9,511,972 | 313,599,348 |
Total Statutory | 155,342,665 | 0 | 74,890 | 155,417,555 |
Total Budgetary Expenditures | 459,430,041 | 0 | 9,586,862 | 469,016,903 |
Vote No. | Amount ($) | |
---|---|---|
Budgetary | ||
Voted Appropriations | ||
Carry-forward of operating budget | Vote 1b | 8,319,395 |
Wireless telecommunications services revisions | Vote 1b | 467,727 |
Funding for salary increases and a non-salary item | Vote 1b | 385,700 |
Electronic Petition System | Vote 1b | 339,150 |
Total Voted Appropriations | 9,511,972 | |
Total Statutory Appropriations | 74,890 | |
Total Budgetary | 9,586,862 |
Parliamentary Protective Service
Authorities To Date | These Supplementary Estimates - Transfers | These Supplementary Estimates - Adjustments | Proposed Authorities To Date | |
---|---|---|---|---|
Budgetary | ||||
Voted | ||||
3b Program expenditures | 0 | 0 | 3,111,253 | 3,111,253 |
Total Voted | 0 | 0 | 3,111,253 | 3,111,253 |
Total Statutory | 0 | 0 | 298,200 | 298,200 |
Total Budgetary Expenditures | 0 | 0 | 3,409,453 | 3,409,453 |
Vote No. | Amount ($) | |
---|---|---|
Budgetary | ||
Voted Appropriations | ||
Security enhancement | Vote 3b | 3,111,253 |
Total Voted Appropriations | 3,111,253 | |
Total Statutory Appropriations | 298,200 | |
Total Budgetary | 3,409,453 |
Treasury Board Secretariat
Authorities To Date | These Supplementary Estimates - Transfers | These Supplementary Estimates - Adjustments | Proposed Authorities To Date | |
---|---|---|---|---|
Budgetary | ||||
Voted | ||||
1a Program expenditures | 260,411,477 | 0 | 0 | 260,411,477 |
5b Government Contingencies | 230,427,613 | 0 | 519,572,387 | 750,000,000 |
10 Government-Wide Initiatives | 2,090,470 | 0 | 0 | 2,090,470 |
20 Public Service Insurance | 2,250,070,604 | 0 | 0 | 2,250,070,604 |
25 Operating Budget Carry Forward | 451,599,384 | 0 | 0 | 451,599,384 |
30 Paylist Requirements | 987,240,639 | 0 | 0 | 987,240,639 |
33 Capital Budget Carry Forward | 108,778,145 | 0 | 0 | 108,778,145 |
Total Voted | 4,290,618,332 | 0 | 519,572,387 | 4,810,190,719 |
Total Statutory | 470,734,881 | 0 | 0 | 470,734,881 |
Total Budgetary Expenditures | 4,761,353,213 | 0 | 519,572,387 | 5,280,925,600 |
Vote No. | Amount ($) | |
---|---|---|
Budgetary | ||
Voted Appropriations | ||
Funding to replenish the Government Contingencies Vote | Vote 5b | 519,572,387 |
Total Voted Appropriations | 519,572,387 | |
Total Budgetary | 519,572,387 |
Items for inclusion in the Proposed Schedules to the Appropriation Bill
Vote No. | Items | Amount ($) |
---|---|---|
CITIZENSHIP AND IMMIGRATION | ||
1b | Citizenship and Immigration – Operating expenditures and, pursuant to paragraph 29.1(2)(a) of the Financial Administration Act, authority to expend revenues received in a fiscal year from, and to offset related expenditures incurred in the fiscal year arising from the provision of services related to International Experience Canada, and the payment to each member of the Queen’s Privy Council for Canada who is a Minister without Portfolio or a Minister of State who does not preside over a Ministry of State of a salary not to exceed the salary paid to Ministers of State who preside over Ministries of State under the Salaries Act, as adjusted pursuant to the Parliament of Canada Act and pro rata for any period of less than a year | 177,970,047 |
5b | Citizenship and Immigration – The grants listed in the Estimates and contributions including the provision of goods and services | 99,939,154 |
Total | 277,909,201 | |
HOUSE OF COMMONS | ||
1b | House of Commons – Program expenditures, including payments in respect of the cost of operating Members’ constituency offices, contributions and authority to expend revenues received during the fiscal year arising from the activities of the House of Commons | 9,511,972 |
Total | 9,511,972 | |
PARLIAMENTARY PROTECTIVE SERVICE | ||
3b | Parliamentary Protective Service – Program expenditures | 3,111,253 |
Total | 3,111,253 | |
TREASURY BOARD SECRETARIAT | ||
5b | Government Contingencies – Subject to the approval of the Treasury Board, to supplement other appropriations and to provide for miscellaneous, urgent or unforeseen expenditures not otherwise provided for, including grants and contributions not listed in the Estimates and the increase of the amount of grants listed in these, where those expenditures are within the legal mandate of a government organization, and authority to reuse any sums allotted and repaid to this appropriation from other appropriations | 519,572,387 |
Total | 519,572,387 | |
Total | 810,104,813 |
Page details
- Date modified: