2019-20 Departmental Financial Situation

Power Point Version (PPT) (478 Kb)

The Department manages two (2) voted appropriations:

Vote 1 – Operating expenditures ($137.3 million):

Vote 5 – Grants & Contributions ($759.2 million):

2019-20 Main Estimates by Vote and Statutory Grant and 2019-20 Main Estimates by Core Responsibility
Image Description

Total Authorities are $961,542,836 and are allocated like this:
$759,205,353 (77.4%) in Vote 5 - Grants and contributions;
$100,442,929 (10.2%) in Vote 1 - Personnel;
$36,894,554 (3.8%) in Vote 1 - Operating and capital; and
$65,000,000 (6.8%) in STARS Statutory Grant.

1 Vote 1 - Personnel expenditures represent 1,136 FTEs

Total Available Authorities to Date are $961,542,836 and are allocated by core responsibilities:
$569,125,265 (59.2%) for Emergency Management;
$317,984,348 (33.1%) for Community Safety;
$57,895,343 (6.0%) for Internal Services; and
$16,537,880 (1.7%) for National Security. 

The following table presents the programs funded through PS’ Vote 5 in 2019-20

Contributions

Authorities to Date

Disaster Financial Assistance Arrangements

 

354,350,206

First Nations Policing Program

 

156,230,605

National Disaster Mitigation Program

 

57,061,000

National Crime Prevention Strategy

 

40,696,275

     National Crime Prevention Strategy

32,050,899

 

     Youth Gang Prevention Fund

6,132,000

 

     Funding in support of non-legislative measures to address prostitution

2,113,376

 

Gender-Based Violence (Cyber Bullying)

400,000

 

Combat Serious and Organized Crime

 

24,246,395

Combat Serious and Organized Crime

4,020,631

 

     Drug-Impaired Driving

16,058,764

 

     Expansion of National Strategy for Protecting Children from Sexual Exploitation Online

3,050,000

 

     Strategy to Prevent and Address Gender-Based Violence

917,000

 

     Addressing the Opioid Crisis

200,000

 

Guns and Gangs

 

20,867,891

First Nation & Inuit Policing facilities

 

13,100,000

Search and Rescue New Initiatives Fund

 

7,540,500

Biology Casework Analysis Contribution Program

 

6,900,000

Policy Development Contribution Program

 

3,872,000

     Policy Development Contribution Program

362,000

 

     Support to Address Post-Traumatic Stress Injuries for Public Safety Officers

3,250,000

 

     Addressing the recommendations of the National Inquiry into Missing and Murdered Indigenous Women and Girls Interim Report: Our Women and Girls are Sacred

260,000

 

Countering Radicalization to Violence

 

3,500,000

Aboriginal Community Safety Development Contribution Program

 

3,358,737

Combat Child Sexual Exploitation and Human Trafficking

 

2,035,600

Communities at Risk

 

2,000,000

Municipalities (including police force)

 

2,000,000

Search and Rescue Volunteer Association of Canada

 

500,000

International Association of Fire Fighters Canada

 

500,000

SARSAT Secretariat

 

190,000

Total Contributions

 

698,949,209

Total Grants & Contributions: $759,205,353

The following table presents the programs funded through PS’ Vote 5 in 2019-20

Grants Authorities to Date

Avalanche Canada Foundation

25,000,000

Grant - Memorial Grant for First Responders

21,600,000

Countering Radicalization to Violence

3,500,000

Heavy Urban Search and Rescue Program

3,100,000

Canadian Red Cross for flood recovery efforts

2,500,000

Sustaining Funding Program for National Voluntary Organizations

1,796,144

National Crime Prevention Strategy

1,760,000

National Crime Prevention Strategy

1,460,000

Gender-Based Violence (Cyber Bullying)

300,000

National Flagging System

1,000,000

Total Grants

60,256,144

[Redacted]

Sunsetter Funding - Ends in 2019-20
Program Name Vote 1 Vote 5 Total Funding Renewal planning
Action Plan to Address Family Violence and Violent Crimes Against Aboriginal Women and Girls 904,647 700,000 1,604,647 [Redacted]
Addressing the recommendations of the National Inquiry into Missing and Murdered Indigenous Women and Girls Interim Report: Our Women and Girls are Sacred 243,838 260,000 503,838 [Redacted]
Biology Casework Analysis Contribution Program - 6,900,000 6,900,000 [Redacted]
Funding in support of non-legislative measures to address prostitution - 2,113,376 2,113,376 [Redacted]
National Counterfeit Enforcement Strategy (NCES) 105,759 - 105,759 [Redacted]
Nation's Capital Extraordinary Police Costs Contribution Program (Budget 2015) - 2,000,000 2,000,000 [Redacted]
National Disaster Mitigation Plan (Federal Budget 2014) 2,632,059 57,061,000 59,693,059 [Redacted]
Funding in support of the Government Operations Centre Accommodations Project. Phase I 1,230,450 -   1,230,450 [Redacted]
Total 5,116,753 69,034,376 74,151,129 [Redacted]
Date modified: