Program | Forecast Revenue 2012-13 ($millions) | Planned Revenue 2013-14 ($millions) | Planned Revenue 2014-15 ($millions) | Planned Revenue 2015-16 ($millions) |
---|---|---|---|---|
Police Operations Footnote 1 | ||||
Contracted Policing Services | 1,715.8 | 1,794.6 | 1,818.9 | 1,818.9 |
Subtotal | 1,715.8 | 1,794.6 | 1,818.9 | 1,818.9 |
Canadian Law Enforcement Services | ||||
Canadian Police College | 6.0 | 5.5 | 5.5 | 5.5 |
Subtotal | 6.0 | 5.5 | 5.5 | 5.5 |
Internal Services Footnote 2 | ||||
Recovery of Pension Administration Costs | 36.4 | 56.7 | 13.6 | 8.9 |
Subtotal | 36.4 | 56.7 | 13.6 | 8.9 |
Total Respendable Revenue | 1,758.2 | 1,856.8 | 1,838.0 | 1,833.3 |
Program | Forecast Revenue 2012-13 ($millions) | Planned Revenue 2013-14 ($millions) | Planned Revenue 2014-15 ($millions) | Planned Revenue 2015-16 ($millions) |
---|---|---|---|---|
Police Operations | ||||
Licences and Permits | 0.3 | 0.3 | 0.3 | 0.3 |
Employment Benefit Plan Cost Recoveries | 90.1 | 94.2 | 95.5 | 95.5 |
Subtotal | 90.4 | 94.5 | 95.8 | 95.8 |
Canadian Law Enforcement Services | ||||
DNA Revenues | 5.0 | 5.0 | 5.2 | 5.2 |
Proceeds from Sales Footnote 3 | 12.1 | 12.7 | 13.4 | 14.0 |
Subtotal | 17.1 | 17.7 | 18.6 | 19.2 |
Internal Services | ||||
Interest Revenue | 0.2 | 0.2 | 0.2 | 0.2 |
Proceeds from Sales Footnote 3 | 1.1 | 1.1 | 1.2 | 1.3 |
Miscellaneous | 0.7 | 0.7 | 0.7 | 0.8 |
Rental of Public Property | 10.6 | 11.1 | 11.7 | 12.2 |
Subtotal | 12.6 | 13.1 | 13.8 | 14.5 |
Total Non-Respendable Revenue | 120.1 | 125.3 | 128.2 | 129.5 |
Total Respendable and Non-Respendable Revenue | 1,878.3 | 1,982.1 | 1,966.2 | 1,962.8 |
Notes:
Footnote 1The increase in Police Operations in 2013-14 and onwards is attributable to the renewal of the contract policing agreements.
Footnote 2 The fluctuation in Internal Services reflects the increased revenue associated with the second milestone for the Pension Administration Outsourcing Project in 2013-14.
Footnote 3 The Proceeds from Sales includes items such as Criminal Record Checks, Fingerprinting Services, Firearm Fees, Sale of Kit to Members, Mess Revenues and Access to Information Fees.