Section 25: Ministry summary

Public Accounts of Canada 2024 Volume II—Top of the page Navigation

Table 1:(in dollars)Links to footnote * in table 1

Vote Description Source of authorities Disposition of authorities
Available from previous years Main Estimates Supplementary Estimates Adjustments, warrants and transfers Total available for use Used in the current year Lapsed or (overexpended) Available for use in subsequent years Used in the previous year
  Department of Public Safety and Emergency Preparedness
1 Operating expenditures 204,526,475 204,526,475        
1b Operating expenditures 20,901,540 20,901,540        
1c Operating expenditures 16,418,570 16,418,570        
  Transfer from:
  Vote 5 1,141,765 1,141,765        
  TB Vote 10Links to footnote 1 in table 1 1,767 1,767        
  TB Vote 15Links to footnote 1 in table 1 18,241,803 18,241,803        
  TB Vote 25Links to footnote 1 in table 1 4,648,981 4,648,981        
  TB Vote 30Links to footnote 1 in table 1 2,166,718 2,166,718        
  Transfer to:
  Vote 1 (Canadian Security Intelligence Service) (negative 227,922) (negative 227,922)        
  Vote 1 (Department of Foreign Affairs, Trade and Development) (negative 500,000) (negative 500,000)        
  Vote 1 (Treasury Board Secretariat) (negative 25,000) (negative 25,000)        
  Total—Vote 1 204,526,475 37,320,110 25,448,112 267,294,697 244,522,548 22,772,149 245,135,365
5 Grants and contributions 2,421,776,944 2,421,776,944        
5b Grants and contributions 155,157,532 155,157,532        
5c Grants and contributions 203,638,708 203,638,708        
  Transfer to:
  Vote 1 (negative 1,141,765) (negative 1,141,765)        
  Vote 1 (Royal Canadian Mounted Police) (negative 73,016,864) (negative 73,016,864)        
  Total—Vote 5 2,421,776,944 358,796,240 (negative 74,158,629) 2,706,414,555 1,212,784,586 1,493,629,969 3,045,103,138
Links to footnote S in table 1 Contributions to employee benefit plans 20,444,116 4,906,357 1,371,713 26,722,186 26,722,186 21,242,528
Links to footnote S in table 1 Minister of Public Safety—Salary and motor car allowance (Salaries Act and Parliament of Canada Act) 94,700 355 95,055 95,055 92,400
Links to footnote S in table 1 Spending of proceeds from the disposal of surplus Crown assets 6,755 17,776 24,531 6,755 17,776
  Total Department—Budgetary 6,755 2,646,842,235 401,022,707 (negative 47,320,673) 3,000,551,024 1,484,124,375 1,516,408,873 17,776 3,311,573,431
  Canada Border Services Agency
1 Operating expenditures 96,012,714 2,307,628,892 2,403,641,606        
1b Operating expenditures 23,051,792 23,051,792        
1c Operating expenditures 45,175,498 45,175,498        
  Transfer from:
  Vote 1 (Canada Revenue Agency) 988,421 988,421        
  Vote 1 (Department of Citizenship and Immigration) 2,236,650 2,236,650        
  Vote 1 (Department of Foreign Affairs, Trade and Development) 4,522 4,522        
  Vote 1 (Royal Canadian Mounted Police) 1,700,000 1,700,000        
  Vote 1 (Shared Services Canada) 5,008,289 5,008,289        
  TB Vote 10Links to footnote 1 in table 1 17,517 17,517        
  TB Vote 15Links to footnote 1 in table 1 61,486,087 61,486,087        
  TB Vote 30Links to footnote 1 in table 1 20,665,849 20,665,849        
  Transfer to:
  Vote 1 (Canadian Security Intelligence Service) (negative 205,276) (negative 205,276)        
  Vote 1 (Treasury Board Secretariat) (negative 10,000) (negative 10,000)        
  Vote 5 (negative 30,028,917) (negative 30,028,917)        
 

Vote 10 (Department of Crown-Indigenous Relations and Northern Affairs)

(negative 1,250,135) (negative 1,250,135)        
  Total—Vote 1 96,012,714 2,307,628,892 68,227,290 60,613,007 2,532,481,903 2,303,413,749 108,311,118 120,757,036 2,182,831,319
5 Capital expenditures 51,144,232 182,507,859 233,652,091        
5c Capital expenditures 138,666 138,666        
  Transfer from:
  Vote 1 30,028,917 30,028,917        
  Vote 5 (Department of National Defence) 495,000 495,000        
  Vote 5 (Shared Services Canada) 2,210,622 2,210,622        
  Total—Vote 5 51,144,232 182,507,859 138,666 32,734,539 266,525,296 127,867,879 100,791,469 37,865,948 170,423,612
Links to footnote S in table 1 Contributions to employee benefit plans 227,731,646 12,411,768 21,407,131 261,550,545 261,550,545 240,612,039
Links to footnote S in table 1 Spending of proceeds from the disposal of surplus Crown assets 499,398 1,047,402 1,546,800 1,047,918 498,882 672,329
Links to footnote S in table 1 Refunds of amounts credited to revenues in previous years 31,061 31,061 31,061 3,153
  Total Agency—Budgetary 147,656,344 2,717,868,397 80,777,724 115,833,140 3,062,135,605 2,693,911,152 209,102,587 159,121,866 2,594,542,452
  Canadian Intergovernmental Conference SecretariatLinks to footnote 2 in table 1
1b Program expenditures 1,428,839 1,428,839        
  Transfer from:
  TB Vote 15Links to footnote 1 in table 1 335,911 335,911        
  TB Vote 25Links to footnote 1 in table 1 200,296 200,296        
  TB Vote 30Links to footnote 1 in table 1 7,500 7,500        
  Reclassified from Infrastructure and Communities (Vote 1) for presentation purposes 5,638,744 5,638,744        
  Total—Vote 1 1,428,839 6,182,451 7,611,290 7,346,651 264,639 5,870,746
Links to footnote S in table 1 Contributions to employee benefit plans 173,950 402,067 576,017 576,017 429,073
  Total Agency—Budgetary 1,602,789 6,584,518 8,187,307 7,922,668 264,639 6,299,819
  Canadian Security Intelligence Service
1 Program expenditures 604,300,921 604,300,921        
1b Program expenditures 32,964,572 32,964,572        
1c Program expenditures 1,130,325 1,130,325        
  Transfer from:
  Vote 1 (Canada Border Services Agency) 205,276 205,276        
  Vote 1 (Canada Revenue Agency) 90,228 90,228        
  Vote 1 (Communications Security Establishment) 298,410 298,410        
  Vote 1 (Department of Citizenship and Immigration) 64,800 64,800        
  Vote 1 (Department of Finance) 133,533 133,533        
  Vote 1 (Department of Fisheries and Oceans) 64,800 64,800        
  Vote 1 (Department of Foreign Affairs, Trade and Development) 266,268 266,268        
  Vote 1 (Department of National Defence) 222,814 222,814        
  Vote 1 (Department of Public Safety and Emergency Preparedness) 227,922 227,922        
  Vote 1 (Department of Transport) 165,104 165,104        
  Vote 1 (Financial Transactions and Reports Analysis Centre of Canada) 128,110 128,110        
  Vote 1 (Royal Canadian Mounted Police) 110,100 110,100        
  TB Vote 15Links to footnote 1 in table 1 4,760,752 4,760,752        
  TB Vote 25Links to footnote 1 in table 1 24,760,843 24,760,843        
  TB Vote 30Links to footnote 1 in table 1 111,344,853 111,344,853        
  Transfer to:
  Vote 1 (Department of Foreign Affairs, Trade and Development) (negative 3,230,511) (negative 3,230,511)        
  Vote 1 (Royal Canadian Mounted Police) (negative 698,600) (negative 698,600)        
  Vote 1 (Treasury Board Secretariat) (negative 10,000) (negative 10,000)        
  Total—Vote 1 604,300,921 34,094,897 138,904,702 777,300,520 770,301,653 6,998,867 620,073,823
Links to footnote S in table 1 Contributions to employee benefit plans 58,483,951 247,123 (negative 857,953) 57,873,121 57,873,121 52,045,961
Links to footnote S in table 1 Spending of proceeds from the disposal of surplus Crown assets 232,653 947,103 1,179,756 234,824 944,932 327,092
  Total Agency—Budgetary 232,653 662,784,872 34,342,020 138,993,852 836,353,397 828,409,598 6,998,867 944,932 672,446,876
  Civilian Review and Complaints Commission for the Royal Canadian Mounted Police
1 Program expenditures 14,133,193 14,133,193        
  Transfer from:
  TB Vote 15Links to footnote 1 in table 1 770,228 770,228        
  TB Vote 25Links to footnote 1 in table 1 468,231 468,231        
  Total—Vote 1 14,133,193 1,238,459 15,371,652 14,127,254 1,244,398 11,192,826
Links to footnote S in table 1 Contributions to employee benefit plans 1,573,860 93,419 1,667,279 1,667,279 1,286,835
  Total Agency—Budgetary 15,707,053 1,331,878 17,038,931 15,794,533 1,244,398 12,479,661
  Correctional Service of Canada
1 Operating expenditures, grants and contributions 2,594,051,090 2,594,051,090        
1b Operating expenditures, grants and contributions 278,433,286 278,433,286        
1c Operating expenditures, grants and contributions 23,974,123 23,974,123        
  Transfer from:
  Vote 5 1,752,617 1,752,617        
  TB Vote 10Links to footnote 1 in table 1 49,938 49,938        
  TB Vote 15Links to footnote 1 in table 1 135,199,535 135,199,535        
  TB Vote 25Links to footnote 1 in table 1 93,018,607 93,018,607        
  TB Vote 30Links to footnote 1 in table 1 1,539,473 1,539,473        
  Transfer to:
  Vote 1 (Department of Agriculture and Agri-Food) (negative 107,634) (negative 107,634)        
  Vote 1 (Royal Canadian Mounted Police) (negative 217,200) (negative 217,200)        
  Vote 1 (Treasury Board Secretariat) (negative 30,000) (negative 30,000)        
  Total—Vote 1 2,594,051,090 302,407,409 231,205,336 3,127,663,835 2,839,012,158 288,651,677 2,574,170,748
5 Capital expenditures 197,572,246 197,572,246        
5b Capital expenditures 12,154,826 12,154,826        
5c Capital expenditures 10,595,696 10,595,696        
  Transfer from TB Vote 35Links to footnote 1 in table 1 50,475,643 50,475,643        
  Transfer to Vote 1 (negative 1,752,617) (negative 1,752,617)        
  Total—Vote 5 197,572,246 22,750,522 48,723,026 269,045,794 256,362,934 12,682,860 199,357,363
10c CORCAN Revolving Fund 1 1 1
Links to footnote S in table 1 Contributions to employee benefit plans 263,268,236 14,039,518 150,441 277,458,195 277,458,195 250,112,318
Links to footnote S in table 1 CORCAN Revolving Fund (Appropriation Act. No. 4, 1991-92) 22,531,911 (negative 1,835,604) 1,835,604 22,531,911        
  Decrease of the drawdown authority (negative 3,000,000) (negative 3,000,000)        
  Total—CORCAN Revolving Fund 22,531,911 (negative 1,835,604) (negative 1,164,396) 19,531,911 (negative 2,137,903) 21,669,814 (negative 9,307,193)
Links to footnote S in table 1 Spending of proceeds from the disposal of surplus Crown assets 2,319,261 2,085,692 4,404,953 4,264,440 140,513 1,089,436
Links to footnote S in table 1 Refunds of amounts credited to revenues in previous years 1,994 1,994 1,994 14,141
  Total budgetary 24,851,172 3,053,055,968 339,197,450 281,002,093 3,698,106,683 3,374,961,818 301,334,538 21,810,327 3,015,436,813
Links to footnote L in table 114b Loans to individuals under mandatory supervision and parolees through the Parolees' Loan Account, Appropriation Act No. 3, 1982-83. Limit $50,000 (Net) 44,859 44,859 (negative 80) 44,939 100
  Total Agency—Budgetary 24,851,172 3,053,055,968 339,197,450 281,002,093 3,698,106,683 3,374,961,818 301,334,538 21,810,327 3,015,436,813
  Total Agency—Non-budgetary 44,859 44,859 (negative 80) 44,939 100
  Leaders' Debates CommissionLinks to footnote 2 in table 1
  Transfer from:
  TB Vote 15Links to footnote 1 in table 1 66,881 66,881        
  TB Vote 25Links to footnote 1 in table 1 21,078 21,078        
  Reclassified from Infrastructure and Communities (Vote 1) for presentation purposes 3,363,347 3,363,347        
  Total—Vote 1 3,451,306 3,451,306 594,813 2,856,493 647,549
Links to footnote S in table 1 Contributions to employee benefit plans 48,834 48,834 48,834 51,815
  Total Agency—Budgetary 3,500,140 3,500,140 643,647 2,856,493 699,364
  Office of the Chief Electoral OfficerLinks to footnote 2 in table 1
  Transfer from:
  TB Vote 15Links to footnote 1 in table 1 15,124,165 15,124,165        
  TB Vote 25Links to footnote 1 in table 1 2,380,290 2,380,290        
  Reclassified from Infrastructure and Communities (Vote 1) for presentation purposes 49,722,365 49,722,365        
  Total—Vote 1 67,226,820 67,226,820 64,783,882 2,442,938 52,199,617
Links to footnote S in table 1 Contributions to employee benefit plans 17,410,148 17,410,148 17,410,148 13,352,508
Links to footnote S in table 1 Electoral expenditures (Canada Elections Act and the Referendum Act) 165,418,133 165,418,133 165,418,133 137,827,272
Links to footnote S in table 1 Salary of the Chief Electoral Officer (Canada Elections Act) 382,406 382,406 382,406 372,371
Links to footnote S in table 1 Expenditures under the Electoral Boundaries Readjustment Act 1,069,675 1,069,675 1,069,675 9,378,025
Links to footnote S in table 1 Spending of proceeds from the disposal of surplus Crown assets 2,248 2,248 2,248 3,476
  Appropriations not required for the current year 105
  Total Agency—Budgetary 251,509,430 251,509,430 249,066,492 2,442,938 213,133,374
  Office of the Commissioner of Official LanguagesLinks to footnote 2 in table 1
  Transfer from:
  TB Vote 15Links to footnote 1 in table 1 2,384,954 2,384,954        
  TB Vote 25Links to footnote 1 in table 1 995,228 995,228        
  Reclassified from Infrastructure and Communities (Vote 1) for presentation purposes 20,199,364 20,199,364        
  Total—Vote 1 23,579,546 23,579,546 22,264,196 1,315,350 19,999,668
Links to footnote S in table 1 Contributions to employee benefit plans 2,821,387 2,821,387 2,821,387 2,433,254
Links to footnote S in table 1 Spending of proceeds from the disposal of surplus Crown assets 587 587 587
  Total Agency—Budgetary 26,401,520 26,401,520 25,085,583 1,315,937 22,432,922
  Office of the Correctional Investigator of Canada
1 Program expenditures 4,957,474 4,957,474        
1b Program expenditures 906,724 906,724        
  Transfer from:
  TB Vote 15Links to footnote 1 in table 1 522,907 522,907        
  TB Vote 25Links to footnote 1 in table 1 244,047 244,047        
  TB Vote 30Links to footnote 1 in table 1 36,248 36,248        
  Total—Vote 1 4,957,474 906,724 803,202 6,667,400 5,202,972 1,464,428 5,188,105
Links to footnote S in table 1 Contributions to employee benefit plans 617,131 144,015 (negative 151,369) 609,777 609,777 573,609
  Total Agency—Budgetary 5,574,605 1,050,739 651,833 7,277,177 5,812,749 1,464,428 5,761,714
  Parole Board of Canada
1 Program expenditures 62,909,681 62,909,681        
  Transfer from:
  TB Vote 15Links to footnote 1 in table 1 7,059,441 7,059,441        
  TB Vote 25Links to footnote 1 in table 1 2,976,435 2,976,435        
  TB Vote 30Links to footnote 1 in table 1 107,028 107,028        
  Total—Vote 1 62,909,681 10,142,904 73,052,585 69,016,729 4,035,856 61,362,981
Links to footnote S in table 1 Contributions to employee benefit plans 7,408,510 997,192 8,405,702 8,405,702 7,384,514
Links to footnote S in table 1 Spending of proceeds from the disposal of surplus Crown assets 24,065 587 24,652 24,652 24,065
Links to footnote S in table 1 Refunds of amounts credited to revenues in previous years 1,158 1,158 1,158 658
  Appropriations not required for the current year 4,260
  Total Agency—Budgetary 24,065 70,318,191 11,141,841 81,484,097 77,448,241 4,035,856 68,776,478
  Royal Canadian Mounted Police
1 Operating expenditures 3,109,941,360 3,109,941,360        
1a Operating expenditures 20,203,377 20,203,377        
1b Operating expenditures 12,053,828 12,053,828        
1c Operating expenditures 171,916,340 171,916,340        
  Transfer from:
  Vote 1 (Canadian Security Intelligence Service) 698,600 698,600        
  Vote 1 (Correctional Service of Canada) 217,200 217,200        
  Vote 1 (Department of Fisheries and Oceans) 51,000 51,000        
  Vote 1 (Treasury Board Secretariat) 100,000 100,000        
  Vote 5 (Department of Public Safety and Emergency Preparedness) 73,016,864 73,016,864        
  TB Vote 10Links to footnote 1 in table 1 511,244 511,244        
  TB Vote 15Links to footnote 1 in table 1 162,543,644 162,543,644        
  TB Vote 25Links to footnote 1 in table 1 89,756,578 89,756,578        
  TB Vote 30Links to footnote 1 in table 1 47,898,656 47,898,656        
  Transfer to:
  Vote 1 (Canada Border Services Agency) (negative 1,700,000) (negative 1,700,000)        
  Vote 1 (Canadian Security Intelligence Service) (negative 110,100) (negative 110,100)        
  Vote 1 (Department of Foreign Affairs, Trade and Development) (negative 590,046) (negative 590,046)        
  Vote 1 (Treasury Board Secretariat) (negative 15,000) (negative 15,000)        
  Vote 5 (negative 949,400) (negative 949,400)        
  Total—Vote 1 3,109,941,360 204,173,545 371,429,240 3,685,544,145 3,535,468,119 150,076,026 3,267,126,325
5 Capital expenditures 284,004,352 284,004,352        
5a Capital expenditures 86,250 86,250        
5b Capital expenditures 21,620,991 21,620,991        
5c Capital expenditures 69,910,266 69,910,266        
  Transfer from:
  Vote 1 949,400 949,400        
  Vote 5 (Department of National Defence) 406,301 406,301        
  TB Vote 35Links to footnote 1 in table 1 75,671,260 75,671,260        
  Total—Vote 5 284,004,352 91,617,507 77,026,961 452,648,820 327,098,197 125,550,623 288,234,933
10 Grants and contributions 201,445,483 201,445,483        
10a Grants and contributions 459,295,000 459,295,000        
10b Grants and contributions 80,724,133 80,724,133        
10c Grants and contributions 19,505,000 19,505,000        
  Total—Vote 10 201,445,483 559,524,133 760,969,616 706,255,215 54,714,401 527,235,621
Links to footnote S in table 1 Contributions to employee benefit plans 83,532,881 8,311,195 45,803,552 137,647,628 137,647,628 106,513,206
Links to footnote S in table 1 Pensions and other employee benefits—Members of the Force 482,695,485 10,309,393 (negative 59,317,078) 433,687,800 433,687,800 1,614,560,617
Links to footnote S in table 1 Pensions under the Royal Canadian Mounted Police Pension Continuation Act (R.S.C., 1970, c. R-10) 5,000,000 (negative 2,328,150) 2,671,850 2,671,850 3,511,604
Links to footnote S in table 1 Refunds of amounts credited to revenues in previous years 64,540 64,540 64,540 26,357
Links to footnote S in table 1 Spending of proceeds from the disposal of surplus Crown assets 395,889 763,388 1,159,277 405,161 754,116 230,418
  Total Agency—Budgetary 395,889 4,166,619,561 873,935,773 433,442,453 5,474,393,676 5,143,298,510 330,341,050 754,116 5,807,439,081
  Royal Canadian Mounted Police External Review Committee
1 Program expenditures 5,814,400 5,814,400        
  Transfer from TB Vote 15Links to footnote 1 in table 1 130,053 130,053        
  Total—Vote 1 5,814,400 130,053 5,944,453 4,822,186 1,122,267 4,398,975
Links to footnote S in table 1 Contributions to employee benefit plans 651,521 (negative 101,334) 550,187 550,187 478,645
  Total Agency—Budgetary 6,465,921 28,719 6,494,640 5,372,373 1,122,267 4,877,620
  Total Ministry—Budgetary 173,166,878 13,345,236,803 1,731,929,202 1,223,100,744 16,473,433,627 13,911,851,739 2,378,932,871 182,649,017 15,735,899,605
  Total Ministry—Non-budgetary 44,859 44,859 (negative 80) 44,939 100

Public Accounts of Canada 2024 Volume II—Bottom of the page Navigation

Date modified: