{"years":["2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2026-27"],"departments":{"Advanced Education, Skills and Labour":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"advanced-education-skills-and-labour","gross":[891312192,929126300,918886500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[237694,255000,253700],"page":87,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=87"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1198226,1230900,1080400],"page":87,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=87"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[2449234,2589500,2620800],"page":88,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=88"},{"code":"1.2.03","program":"Program Development and Planning","account":"current","values":[603503,632200,733200],"page":88,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=88"},{"code":"2.1.01","program":"Client Services","account":"current","values":[15856734,17670100,17686100],"page":89,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=89"},{"code":"3.1.01","program":"Income Assistance","account":"current","values":[225323735,225354500,220334400],"page":89,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=89"},{"code":"3.1.02","program":"National Child Benefit Reinvestment","account":"current","values":[166010,170000,320000],"page":89,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=89"},{"code":"3.1.03","program":"Mother/baby Nutrition Supplement","account":"current","values":[171130,181700,271700],"page":90,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=90"},{"code":"3.2.01","program":"Employment and Training Programs","account":"current","values":[1174878,1383900,1383900],"page":90,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=90"},{"code":"3.2.02","program":"Employment Development Programs","account":"current","values":[7645749,8263600,8263600],"page":90,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=90"},{"code":"3.2.03","program":"Labour Market Development Agreement","account":"current","values":[114470999,118369700,113820900],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=91"},{"code":"3.2.04","program":"Workforce Development Agreement","account":"current","values":[6301276,6982700,7482700],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=91"},{"code":"3.2.05","program":"Employment Assistance Programs for Persons with Disabilities","account":"current","values":[9582937,9976400,9476400],"page":92,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=92"},{"code":"3.2.06","program":"Youth and Student Services","account":"current","values":[6000017,6435700,6435700],"page":92,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=92"},{"code":"4.1.01","program":"Workforce Development and Productivity Secretariat","account":"current","values":[3020501,3823700,3823700],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=93"},{"code":"4.1.02","program":"Office of Immigration and Multiculturalism","account":"current","values":[1843337,2351000,2400500],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=93"},{"code":"4.1.03","program":"Labour Relations","account":"current","values":[488597,503400,502600],"page":94,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=94"},{"code":"4.1.04","program":"Standing Fish Price Setting Panel","account":"current","values":[204387,204700,198900],"page":94,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=94"},{"code":"4.1.05","program":"Labour Standards","account":"current","values":[598184,604700,579300],"page":94,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=94"},{"code":"4.1.06","program":"Labour Relations Board","account":"current","values":[606542,707900,740000],"page":95,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=95"},{"code":"5.1.01","program":"Apprenticeship and Trades Certification","account":"current","values":[5125905,5689200,5019200],"page":95,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=95"},{"code":"5.1.02","program":"Literacy and Institutional Services","account":"current","values":[3525063,5560200,5264000],"page":96,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=96"},{"code":"5.1.03","program":"Atlantic Veterinary College","account":"current","values":[1227221,1238800,1238800],"page":96,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=96"},{"code":"5.2.01","program":"Operations","account":"current","values":[318999402,318999500,309354700],"page":96,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=96"},{"code":"5.2.02","program":"Physical Plant and Equipment","account":"capital","values":[54623854,78977600,83477600],"page":96,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=96"},{"code":"5.3.01","program":"Operations","account":"current","values":[84756353,85017700,87017700],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=97"},{"code":"5.3.02","program":"Physical Plant and Equipment","account":"capital","values":[2948370,2977000,2850000],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=97"},{"code":"5.4.01","program":"Administration","account":"current","values":[16988460,17475000,18256000],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=97"},{"code":"5.5.01","program":"Training Programs","account":"current","values":[5173894,5500000,8000000],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=98"}]}},"Children, Seniors and Social Development":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"children-seniors-and-social-development","gross":[181767327,184850500,177915500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[253836,283100,283100],"page":132,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=132"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1272611,1281700,1348400],"page":132,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=132"},{"code":"1.2.02","program":"Corporate Services and Performance Improvement","account":"current","values":[5380645,5466170,5837400],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=133"},{"code":"1.2.03","program":"Programs and Policy","account":"current","values":[2508737,2586400,2798400],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=133"},{"code":"2.1.01","program":"Child and Youth Services","account":"current","values":[156283885,159165330,151223300],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=134"},{"code":"3.1.01","program":"Healthy Living, Sport and Recreation","account":"current","values":[6731864,6731900,7305800],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=134"},{"code":"3.1.02","program":"Community Sports Facilities","account":"current","values":[963000,963000,963000],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=134"},{"code":"3.1.03","program":"Support to Community Agencies","account":"current","values":[6429980,6430000,6430000],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=135"},{"code":"3.1.04","program":"Newfoundland and Labrador Sports Centre Inc.","account":"current","values":[411600,411600,411600],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=135"},{"code":"3.1.05","program":"Seniors and Aging","account":"current","values":[717950,718000,495000],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=135"},{"code":"3.1.06","program":"Disability Policy Office","account":"current","values":[813219,813300,819500],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=135"}]},"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"children-seniors-and-social-development","gross":[161346470,164296500,164296500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[223263,290900,290900],"page":136,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=136"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1331760,1344900,1386800],"page":136,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=136"},{"code":"1.2.02","program":"Corporate Services and Performance Improvement","account":"current","values":[4025616,4051300,4320100],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=137"},{"code":"1.2.03","program":"Programs and Policy","account":"current","values":[1558053,1628300,1705400],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=137"},{"code":"2.1.01","program":"Child and Youth Services","account":"current","values":[152265614,154999300,154278500],"page":138,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=138"},{"code":"3.1.01","program":"Seniors and Aging","account":"current","values":[980885,998200,1098000],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=139"},{"code":"3.1.02","program":"Disability Policy Office","account":"current","values":[961279,983600,1216800],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=139"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"children-seniors-and-social-development","gross":[390303647,407781900,407781900],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[214505,288200,288200],"page":143,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=143"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1473036,1497600,1383600],"page":143,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=143"},{"code":"1.2.02","program":"Corporate Services and Performance Improvement","account":"current","values":[5072749,5289800,5403800],"page":144,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=144"},{"code":"2.1.01","program":"Children, Youth and Families","account":"current","values":[157952516,166009100,157412400],"page":145,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=145"},{"code":"3.1.01","program":"Seniors and Aging","account":"current","values":[1351193,1400600,1400600],"page":146,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=146"},{"code":"3.1.02","program":"Disability Policy Office","account":"current","values":[1138017,1205200,1247200],"page":146,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=146"},{"code":"3.1.03","program":"Child Welfare Programs and Policy","account":"current","values":[1383457,1466200,1409200],"page":147,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=147"},{"code":"4.1.01","program":"Income Support Regional Client Services","account":"current","values":[11144126,12471300,12483300],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=148"},{"code":"4.1.02","program":"Income Support Program and Policy","account":"current","values":[206447477,213619800,222607800],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=148"},{"code":"4.1.03","program":"Mother/baby Nutrition Supplement","account":"current","values":[107440,334600,334600],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=148"},{"code":"4.1.04","program":"Poverty Reduction and Community Sector","account":"current","values":[4019131,4199500,3811200],"page":149,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=149"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"children-seniors-and-social-development","gross":[410588187,421285300,410831600],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[227563,251700,251700],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=141"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1795625,1805000,1523600],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=141"},{"code":"1.2.02","program":"Corporate Services and Performance Improvement","account":"current","values":[5620578,5689200,5387200],"page":142,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=142"},{"code":"2.1.01","program":"Child and Youth Services","account":"current","values":[175818601,185282600,164790900],"page":143,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=143"},{"code":"3.1.01","program":"Seniors and Aging","account":"current","values":[1566847,1581300,1402300],"page":144,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=144"},{"code":"3.1.02","program":"Disability Policy Office","account":"current","values":[988202,1074800,1288300],"page":144,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=144"},{"code":"3.1.03","program":"Child Welfare Programs and Policy","account":"current","values":[1380272,1427200,1432200],"page":145,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=145"},{"code":"4.1.01","program":"Income Support Regional Client Services","account":"current","values":[11507850,11584000,13051100],"page":146,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=146"},{"code":"4.1.02","program":"Income Support Program and Policy","account":"current","values":[207632179,208488400,217955700],"page":146,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=146"},{"code":"4.1.03","program":"Poverty Reduction and Community Sector","account":"current","values":[4050470,4101100,3748600],"page":147,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=147"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"children-seniors-and-social-development","gross":[427944424,432405000,416491600],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[255332,261500,261500],"page":138,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=138"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1186447,1187300,1188900],"page":138,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=138"},{"code":"1.2.02","program":"Corporate Services and Performance Improvement","account":"current","values":[5828000,5841600,7467400],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=139"},{"code":"2.1.01","program":"Child and Youth Services","account":"current","values":[191571071,195890400,171804900],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=139"},{"code":"3.1.01","program":"Seniors and Aging","account":"current","values":[1495447,1499500,1431100],"page":140,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=140"},{"code":"3.1.02","program":"Disability Policy Office","account":"current","values":[1173611,1223200,1275500],"page":140,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=140"},{"code":"3.1.03","program":"Child Welfare Programs and Policy","account":"current","values":[1612518,1612600,1732900],"page":140,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=140"},{"code":"4.1.01","program":"Income Support Regional Client Services","account":"current","values":[11499479,11509500,12337100],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=141"},{"code":"4.1.02","program":"Income Support Program and Policy","account":"current","values":[213322519,213379400,218992300],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=141"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"children-seniors-and-social-development","gross":[464667329,468002800,435723200],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[243623,251300,261300],"page":143,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=143"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1168882,1183100,1173100],"page":143,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=143"},{"code":"1.2.02","program":"Corporate Services and Performance Improvement","account":"current","values":[6280056,6298900,7700100],"page":144,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=144"},{"code":"2.1.01","program":"Child and Youth Services","account":"current","values":[216383127,219350200,178548700],"page":145,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=145"},{"code":"3.1.01","program":"Seniors and Aging","account":"current","values":[1500168,1510000,1843700],"page":146,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=146"},{"code":"3.1.02","program":"Disability Policy Office","account":"current","values":[1373146,1403500,1322700],"page":146,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=146"},{"code":"3.1.03","program":"Child Welfare Programs and Policy","account":"current","values":[1768619,1775400,1689700],"page":147,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=147"},{"code":"4.1.01","program":"Income Support Regional Client Services","account":"current","values":[11391340,11455600,12259000],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=148"},{"code":"4.1.02","program":"Income Support Program and Policy","account":"current","values":[224558368,224774800,230924900],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=148"}]}},"Consolidated Fund Services":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"consolidated-fund-services","gross":[1078866802,1144771730,1395014500],"programs":[{"code":"1.1.01","program":"Temporary Borrowings","account":"current","values":[0,50000,50000],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=22"},{"code":"1.1.02","program":"Treasury Bills","account":"current","values":[27099540,23421000,23421000],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=22"},{"code":"1.1.03","program":"Debentures","account":"current","values":[576879222,589840200,589840200],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=22"},{"code":"1.1.04","program":"Canada Pension Plan","account":"current","values":[17964950,17965000,17965000],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=22"},{"code":"1.2.01","program":"Various Facilities","account":"capital","values":[161609,161700,161700],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=23"},{"code":"1.3.01","program":"Guarantee Fees - Non-statutory","account":"current","values":[0,50000,50000],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=23"},{"code":"1.3.02","program":"Issues Under Guarantee - Statutory","account":"capital","values":[0,100000,100000],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=23"},{"code":"1.4.01","program":"Discounts and Commissions","account":"current","values":[14073000,8751000,8751000],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=24"},{"code":"1.4.02","program":"General Expenses","account":"current","values":[371164,1358700,1358700],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=24"},{"code":"2.1.01","program":"Contributions to Pensions - Statutory","account":"current","values":[113419681,112660000,112660000],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=25"},{"code":"2.1.02","program":"Ex-gratia and Other Payments - Non-statutory","account":"current","values":[5600192,53374930,295347700],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=25"},{"code":"2.1.03","program":"Pre-1949 Special Acts - Statutory","account":"current","values":[25171,37200,37200],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=26"},{"code":"2.2.01","program":"Deferred Pension Contributions","account":"current","values":[323272273,323272000,323272000],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=26"},{"code":"3.1.01","program":"Contingency","account":"current","values":[0,13730000,22000000],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=26"}]},"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"consolidated-fund-services","gross":[1163276016,1323966600,1510224000],"programs":[{"code":"1.1.01","program":"Temporary Borrowings","account":"current","values":[0,50000,50000],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=22"},{"code":"1.1.02","program":"Treasury Bills","account":"current","values":[13990500,23301200,23301200],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=22"},{"code":"1.1.03","program":"Debentures","account":"current","values":[605990356,617081400,617081400],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=22"},{"code":"1.1.04","program":"Canada Pension Plan","account":"current","values":[15424407,15424400,15424400],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=22"},{"code":"1.2.01","program":"Various Facilities","account":"capital","values":[161609,161700,161700],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=23"},{"code":"1.3.01","program":"Guarantee Fees - Non-statutory","account":"current","values":[0,50000,50000],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=23"},{"code":"1.3.02","program":"Issues Under Guarantee - Statutory","account":"capital","values":[0,100000,100000],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=23"},{"code":"1.4.01","program":"Discounts and Commissions","account":"current","values":[85477000,19001000,19001000],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=24"},{"code":"1.4.02","program":"General Expenses","account":"current","values":[338684,546900,546900],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=24"},{"code":"2.1.01","program":"Contributions to Pensions - Statutory","account":"current","values":[116340841,112948400,112948400],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=25"},{"code":"2.1.02","program":"Ex-gratia and Other Payments - Non-statutory","account":"current","values":[2254810,53998150,95254500],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=25"},{"code":"2.1.03","program":"Pre-1949 Special Acts - Statutory","account":"current","values":[25536,32500,32500],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=26"},{"code":"2.2.01","program":"Deferred Pension Contributions","account":"current","values":[323272273,323272000,323272000],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=26"},{"code":"3.1.01","program":"Contingency","account":"current","values":[0,22000000,22000000],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=26"},{"code":"3.1.02","program":"Covid Related Contingency","account":"current","values":[0,135998950,281000000],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=26"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"consolidated-fund-services","gross":[1424167730,1124511000,1348633600],"programs":[{"code":"1.1.01","program":"Temporary Borrowings","account":"current","values":[0,50000,50000],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=22"},{"code":"1.1.02","program":"Treasury Bills","account":"current","values":[3730850,2130400,2130400],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=22"},{"code":"1.1.03","program":"Debentures","account":"current","values":[591943165,611051700,611051700],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=22"},{"code":"1.1.04","program":"Canada Pension Plan","account":"current","values":[12474196,12474200,12474200],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=22"},{"code":"1.2.01","program":"Various Facilities","account":"capital","values":[161609,161700,161700],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=23"},{"code":"1.3.01","program":"Guarantee Fees - Non-statutory","account":"current","values":[0,50000,50000],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=23"},{"code":"1.3.02","program":"Issues Under Guarantee - Statutory","account":"capital","values":[0,100000,100000],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=23"},{"code":"1.4.01","program":"Discounts and Commissions","account":"current","values":[83241000,11601000,11601000],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=24"},{"code":"1.4.02","program":"General Expenses","account":"current","values":[368626,883200,883200],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=24"},{"code":"1.5.01","program":"Loans and Advances to Government Entities","account":"capital","values":[287456630,0,0],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=24"},{"code":"2.1.01","program":"Contributions to Pensions - Statutory","account":"current","values":[119233088,116516500,116516500],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=25"},{"code":"2.1.02","program":"Ex-gratia and Other Payments - Non-statutory","account":"current","values":[2263011,19066400,128319300],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=25"},{"code":"2.1.03","program":"Pre-1949 Special Acts - Statutory","account":"current","values":[23282,23600,23600],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=26"},{"code":"2.2.01","program":"Deferred Pension Contributions","account":"current","values":[323272273,323272000,323272000],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=26"},{"code":"3.1.01","program":"Contingency","account":"current","values":[0,3047800,22000000],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=26"},{"code":"3.1.02","program":"Covid Related Contingency","account":"current","values":[0,24082500,120000000],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=26"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"consolidated-fund-services","gross":[1217844649,1115375300,1184373600],"programs":[{"code":"1.1.01","program":"Temporary Borrowings","account":"current","values":[0,50000,50000],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=22"},{"code":"1.1.02","program":"Treasury Bills","account":"current","values":[55450820,11113200,11113200],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=22"},{"code":"1.1.03","program":"Debentures","account":"current","values":[615016955,630319400,630319400],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=22"},{"code":"1.1.04","program":"Canada Pension Plan","account":"current","values":[8895076,8895100,8895100],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=22"},{"code":"1.2.01","program":"Various Facilities","account":"capital","values":[161609,161700,161700],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=23"},{"code":"1.3.01","program":"Guarantee Fees - Non-statutory","account":"current","values":[0,50000,50000],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=23"},{"code":"1.3.02","program":"Issues Under Guarantee - Statutory","account":"capital","values":[0,100000,100000],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=23"},{"code":"1.4.01","program":"Discounts and Commissions","account":"current","values":[92293000,18901000,18901000],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=24"},{"code":"1.4.02","program":"General Expenses","account":"current","values":[689697,3395600,3395600],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=24"},{"code":"2.1.01","program":"Contributions to Pensions - Statutory","account":"current","values":[120233053,116516500,116516500],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=25"},{"code":"2.1.02","program":"Ex-gratia and Other Payments - Non-statutory","account":"current","values":[1824032,2513800,49575200],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=25"},{"code":"2.1.03","program":"Pre-1949 Special Acts - Statutory","account":"current","values":[8134,23600,23600],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=26"},{"code":"2.2.01","program":"Deferred Pension Contributions","account":"current","values":[323272273,323272300,323272300],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=26"},{"code":"3.1.01","program":"Contingency","account":"current","values":[0,63100,22000000],"page":26,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=26"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"consolidated-fund-services","gross":[1290754430,1196816700,1316242200],"programs":[{"code":"1.1.01","program":"Temporary Borrowings","account":"current","values":[0,50000,50000],"page":21,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=21"},{"code":"1.1.02","program":"Treasury Bills","account":"current","values":[91424528,51923200,51923200],"page":21,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=21"},{"code":"1.1.03","program":"Debentures","account":"current","values":[638329258,651881000,651881000],"page":21,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=21"},{"code":"1.1.04","program":"Canada Pension Plan","account":"current","values":[5768365,5768400,5768400],"page":21,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=21"},{"code":"1.2.01","program":"Various Facilities","account":"capital","values":[21117,27000,27000],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=22"},{"code":"1.3.01","program":"Guarantee Fees - Non-statutory","account":"current","values":[0,50000,50000],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=22"},{"code":"1.3.02","program":"Issues Under Guarantee - Statutory","account":"capital","values":[0,100000,100000],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=22"},{"code":"1.4.01","program":"Discounts and Commissions","account":"current","values":[108024000,9801000,9801000],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=23"},{"code":"1.4.02","program":"General Expenses","account":"current","values":[474837,3401200,3401200],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=23"},{"code":"2.1.01","program":"Contributions to Pensions - Statutory","account":"current","values":[122158503,118768800,118768800],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=24"},{"code":"2.1.02","program":"Ex-gratia and Other Payments - Non-statutory","account":"current","values":[1273667,26827300,129179500],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=24"},{"code":"2.1.03","program":"Pre-1949 Special Acts - Statutory","account":"current","values":[7882,19800,19800],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=25"},{"code":"2.2.01","program":"Deferred Pension Contributions","account":"current","values":[323272273,323272300,323272300],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=25"},{"code":"3.1.01","program":"Contingency","account":"current","values":[0,4926700,22000000],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=25"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"consolidated-fund-services","gross":[1319438664,1297717300,1418986100],"programs":[{"code":"1.1.01","program":"Temporary Borrowings","account":"current","values":[0,50000,50000],"page":21,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=21"},{"code":"1.1.02","program":"Treasury Bills","account":"current","values":[68830760,52921700,52921700],"page":21,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=21"},{"code":"1.1.03","program":"Debentures","account":"current","values":[699640730,736350000,736350000],"page":21,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=21"},{"code":"1.1.04","program":"Canada Pension Plan","account":"current","values":[2757276,2757300,2757300],"page":21,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=21"},{"code":"1.3.01","program":"Guarantee Fees - Non-statutory","account":"current","values":[0,50000,50000],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=22"},{"code":"1.3.02","program":"Issues Under Guarantee - Statutory","account":"capital","values":[0,100000,100000],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=22"},{"code":"1.3.03","program":"Issues Under Guarantee - Non-statutory","account":"capital","values":[0,1000,1000],"page":22,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=22"},{"code":"1.4.01","program":"Discounts and Commissions","account":"current","values":[87347775,19601000,19601000],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=23"},{"code":"1.4.02","program":"General Expenses","account":"current","values":[476012,3409600,3409600],"page":23,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=23"},{"code":"2.1.01","program":"Contributions to Pensions - Statutory","account":"current","values":[136102137,131450900,131450900],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=24"},{"code":"2.1.02","program":"Pre-1949 Special Acts - Statutory","account":"current","values":[4216,8100,8100],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=24"},{"code":"2.2.01","program":"Ex-gratia and Other Payments - Non-statutory","account":"current","values":[1007485,26745400,127014200],"page":24,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=24"},{"code":"2.3.01","program":"Deferred Pension Contributions","account":"current","values":[323272273,323272300,323272300],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=25"},{"code":"3.1.01","program":"Contingency","account":"current","values":[0,1000000,22000000],"page":25,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=25"}]},"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"consolidated-fund-services","gross":[2064763900,1641069700,2083160600],"programs":[{"code":"1.1.01","program":"Temporary Borrowings","account":"current","values":[50000,0,50000],"page":15,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=15"},{"code":"1.1.02","program":"Treasury Bills","account":"current","values":[28989200,34008000,37616000],"page":15,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=15"},{"code":"1.1.03","program":"Debentures","account":"current","values":[922710000,802079000,816429000],"page":15,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=15"},{"code":"1.1.04","program":"Canada Pension Plan","account":"current","values":[0,609400,609400],"page":15,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=15"},{"code":"1.2.01","program":"Guarantee Fees - Non-statutory","account":"current","values":[50000,0,50000],"page":16,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=16"},{"code":"1.2.02","program":"Issues Under Guarantee - Statutory","account":"capital","values":[100000,0,100000],"page":16,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=16"},{"code":"1.2.03","program":"Issues Under Guarantee - Non-statutory","account":"capital","values":[1000,0,1000],"page":16,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=16"},{"code":"1.3.01","program":"Discounts and Commissions","account":"current","values":[25901000,34318000,26601000],"page":17,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=17"},{"code":"1.3.02","program":"General Expenses","account":"current","values":[3420600,895100,3417300],"page":17,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=17"},{"code":"1.4.01","program":"Loans and Advances to Government Entities","account":"capital","values":[200000000,300000000,300000000],"page":17,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=17"},{"code":"2.1.01","program":"Contributions to Pensions - Statutory","account":"current","values":[155058900,145029200,141467000],"page":18,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=18"},{"code":"2.1.02","program":"Pre-1949 Special Acts - Statutory","account":"current","values":[4300,4300,7600],"page":18,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=18"},{"code":"2.2.01","program":"Ex-gratia and Other Payments - Non-statutory","account":"current","values":[230206600,854400,233540000],"page":19,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=19"},{"code":"2.3.01","program":"Deferred Pension Contributions","account":"current","values":[323272300,323272300,323272300],"page":19,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=19"},{"code":"3.1.01","program":"Contingency","account":"current","values":[175000000,0,200000000],"page":20,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=20"}]}},"Education and Early Childhood Development":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"education-and-early-childhood-development","gross":[949366865,961485200,836307500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[218772,225000,223500],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=137"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1014084,1015900,846300],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=137"},{"code":"2.1.01","program":"Administrative Support","account":"current","values":[710154,832700,941300],"page":138,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=138"},{"code":"2.1.02","program":"Assistance to Educational Agencies and Advisory Committees","account":"current","values":[1584765,1588000,1588000],"page":138,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=138"},{"code":"2.1.03","program":"Policy and Information Managment","account":"current","values":[779106,825500,958500],"page":138,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=138"},{"code":"3.1.01","program":"Teaching Services","account":"current","values":[646738848,649932000,529167000],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=139"},{"code":"3.1.02","program":"School Board Operations","account":"current","values":[215516000,215573900,211919600],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=139"},{"code":"3.1.03","program":"Learning Resources Distribution Centre","account":"current","values":[284532,287400,287400],"page":140,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=140"},{"code":"3.1.04","program":"School Supplies","account":"current","values":[6632436,6642900,6642900],"page":140,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=140"},{"code":"3.2.01","program":"Curriculum Development","account":"current","values":[2868827,2970800,2670300],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=141"},{"code":"3.2.02","program":"Language Programs","account":"current","values":[4904068,5057700,4452100],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=141"},{"code":"3.3.01","program":"Student Support Services","account":"current","values":[1683116,1800900,1764000],"page":142,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=142"},{"code":"3.3.02","program":"Atlantic Provinces Special Education Authority","account":"current","values":[698600,698600,698600],"page":142,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=142"},{"code":"3.4.01","program":"Evaluation, Research and Certification","account":"current","values":[2954792,3188900,2996400],"page":143,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=143"},{"code":"3.5.01","program":"Early Learning and Child Development","account":"current","values":[51543404,59452600,59859100],"page":143,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=143"},{"code":"3.6.01","program":"Provincial Information and Library Resources Board","account":"current","values":[11235361,11392400,11292500],"page":144,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=144"}]},"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"education-and-early-childhood-development","gross":[1471039600,1374112700,1402689400],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[309200,294400,309200],"page":187,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=187"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1700700,1821100,1696300],"page":187,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=187"},{"code":"2.1.01","program":"Administrative Support","account":"current","values":[2563900,2704900,2578400],"page":188,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=188"},{"code":"2.1.02","program":"Assistance to Educational Agencies and Advisory Committees","account":"current","values":[5571700,5639900,5081500],"page":188,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=188"},{"code":"2.1.03","program":"Administrative Support","account":"capital","values":[400000,2025600,3907300],"page":189,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=189"},{"code":"2.2.01","program":"Operations","account":"current","values":[12706800,12706800,12706800],"page":189,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=189"},{"code":"2.2.02","program":"Physical Plant and Equipment","account":"capital","values":[300000,300000,300000],"page":189,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=189"},{"code":"3.1.01","program":"Early Learning and Child Development","account":"current","values":[204130100,169373700,164483100],"page":190,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=190"},{"code":"3.2.01","program":"Student Support Services","account":"current","values":[5662000,5785500,5040900],"page":191,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=191"},{"code":"4.1.01","program":"Curriculum Development and Implementation","account":"current","values":[17088100,17071500,16984900],"page":192,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=192"},{"code":"4.1.02","program":"Language Programs","account":"current","values":[6514700,6312900,6504600],"page":192,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=192"},{"code":"4.2.01","program":"Evaluation, Research and Certification","account":"current","values":[4604300,4682900,4504200],"page":193,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=193"},{"code":"5.1.01","program":"Teaching Services","account":"current","values":[624818900,593850700,595905300],"page":194,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=194"},{"code":"5.1.02","program":"School Operations","account":"current","values":[60847800,60030900,58269800],"page":194,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=194"},{"code":"5.1.03","program":"School Services","account":"current","values":[24750800,22922700,18874300],"page":195,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=195"},{"code":"5.1.04","program":"School Food Programs","account":"current","values":[20593100,8047400,42372100],"page":195,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=195"},{"code":"5.2.01","program":"Conseil Scolaire Francophone Provincial De Terre-neuve Et Labrador","account":"current","values":[11520500,11263900,10390900],"page":196,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=196"},{"code":"6.1.01","program":"Literacy and Institutional Services","account":"current","values":[5643400,6032900,5355000],"page":197,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=197"},{"code":"6.2.01","program":"Operations","account":"current","values":[328687700,311556200,311556200],"page":198,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=198"},{"code":"6.2.02","program":"Physical Plant and Equipment","account":"capital","values":[2400000,2400000,2400000],"page":198,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=198"},{"code":"6.3.01","program":"Operations","account":"current","values":[83087400,82447400,82447400],"page":199,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=199"},{"code":"6.3.02","program":"Physical Plant and Equipment","account":"capital","values":[1050000,4176200,4176200],"page":199,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=199"},{"code":"6.4.01","program":"Administration","account":"current","values":[16723400,13721600,16894800],"page":200,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=200"},{"code":"6.4.02","program":"Administration","account":"capital","values":[17670000,17500000,18800000],"page":200,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=200"},{"code":"7.1.01","program":"Apprenticeship and Trades Certification","account":"current","values":[11695100,11443600,11150200],"page":201,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=201"}]}},"Executive Council":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"executive-council","gross":[88171707,92879100,91609000],"programs":[{"code":"1.1.01","program":"Government House","account":"current","values":[715656,742100,742100],"page":28,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=28"},{"code":"2.1.01","program":"Premier's Office","account":"current","values":[1589048,1702800,1702800],"page":28,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=28"},{"code":"2.2.01","program":"Executive Support","account":"current","values":[2027012,2072000,2010200],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=29"},{"code":"2.2.02","program":"Public Service Development","account":"current","values":[2238,6800,13800],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=29"},{"code":"2.3.01","program":"Communications Branch","account":"current","values":[1598684,2142600,2041100],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=29"},{"code":"2.3.02","program":"Public Engagement","account":"current","values":[963673,1003200,937200],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=30"},{"code":"2.3.03","program":"Policy, Planning and Coordination","account":"current","values":[4090302,4174200,4203200],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=30"},{"code":"2.4.01","program":"Financial Administration","account":"current","values":[658446,677500,726000],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=31"},{"code":"2.5.01","program":"Executive Support","account":"current","values":[795121,803700,713300],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=31"},{"code":"2.5.02","program":"Intergovernmental Affairs","account":"current","values":[1071331,1094200,1156200],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=31"},{"code":"2.5.03","program":"Indigenous Affairs","account":"current","values":[1513337,1611100,1647600],"page":32,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=32"},{"code":"2.6.01","program":"Executive Support","account":"current","values":[597384,643100,543000],"page":32,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=32"},{"code":"2.6.02","program":"Labrador Affairs","account":"current","values":[2366987,2629900,2700800],"page":33,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=33"},{"code":"2.7.02","program":"Office for the Status of Women","account":"current","values":[3735031,3985500,4073400],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=34"},{"code":"2.7.03","program":"Provincial Advisory Council on the Status of Women","account":"current","values":[418000,418000,418000],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=34"},{"code":"3.1.01","program":"Executive Support","account":"current","values":[704770,711200,659100],"page":35,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=35"},{"code":"3.1.02","program":"Collective Bargaining","account":"current","values":[822416,900500,735400],"page":35,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=35"},{"code":"3.1.03","program":"Policy, Planning and Analytics","account":"current","values":[900253,1009500,1009500],"page":35,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=35"},{"code":"3.1.04","program":"Classification and Organizational Design","account":"current","values":[786722,816900,917000],"page":36,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=36"},{"code":"3.1.05","program":"Centre for Learning and Development","account":"current","values":[1977518,2028900,1951900],"page":36,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=36"},{"code":"3.1.06","program":"Organizational Development Initiative","account":"current","values":[291075,370000,370000],"page":36,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=36"},{"code":"3.1.07","program":"Employee Safety and Wellness","account":"current","values":[1187048,1220600,1170500],"page":37,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=37"},{"code":"3.1.08","program":"Human Resources Consulting","account":"current","values":[1640842,1715300,1715300],"page":37,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=37"},{"code":"3.1.09","program":"Service Centre and Corporate Services Delivery","account":"current","values":[1229985,1279800,1436900],"page":37,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=37"},{"code":"3.1.10","program":"Payroll and Benefits","account":"current","values":[3611791,3625400,3525400],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=38"},{"code":"3.1.11","program":"Strategic Staffing","account":"current","values":[2099359,2285000,2307000],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=38"},{"code":"3.1.12","program":"Opening Doors","account":"current","values":[3505719,3836000,3836000],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=38"},{"code":"4.1.01","program":"Corporate Services and Projects","account":"current","values":[7097443,7815400,7038400],"page":39,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=39"},{"code":"4.1.02","program":"Application and Information Management Services","account":"current","values":[9700258,9975200,9881200],"page":39,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=39"},{"code":"4.1.03","program":"Operations and Security","account":"current","values":[22579328,22807100,22961100],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=40"},{"code":"4.1.04","program":"Corporate Services and Projects","account":"capital","values":[7336930,8217600,7907600],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=40"},{"code":"4.1.05","program":"Operations and Security","account":"capital","values":[558000,558000,558000],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=40"}]},"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"executive-council","gross":[163709574,230978000,250118900],"programs":[{"code":"1.1.01","program":"Government House","account":"current","values":[757026,803800,765300],"page":37,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=37"},{"code":"2.1.01","program":"Premier's Office","account":"current","values":[1703257,1757800,1757800],"page":37,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=37"},{"code":"2.2.01","program":"Executive Support","account":"current","values":[5950406,5964500,144700],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=38"},{"code":"2.2.02","program":"Public Service Development","account":"current","values":[0,10000,10000],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=38"},{"code":"2.3.01","program":"Communications Branch","account":"current","values":[1737355,2054900,1961100],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=38"},{"code":"2.3.02","program":"Public Engagement","account":"current","values":[866182,965600,1050700],"page":39,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=39"},{"code":"2.3.03","program":"Policy, Planning and Coordination","account":"current","values":[3843694,3972300,4042800],"page":39,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=39"},{"code":"2.4.01","program":"Financial Administration","account":"current","values":[729149,746200,744300],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=40"},{"code":"2.5.01","program":"Executive Support","account":"current","values":[923503,976600,811700],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=40"},{"code":"2.5.02","program":"Intergovernmental Affairs","account":"current","values":[1096734,1133000,1203800],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=40"},{"code":"2.5.03","program":"Indigenous Affairs and Reconciliation","account":"current","values":[1571250,1915300,1885300],"page":41,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=41"},{"code":"2.6.01","program":"Executive Support","account":"current","values":[508618,536900,558900],"page":41,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=41"},{"code":"2.6.02","program":"Labrador Affairs","account":"current","values":[1675362,2207100,2281800],"page":42,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=42"},{"code":"2.7.02","program":"Office for the Status of Women","account":"current","values":[3976133,4390300,4508100],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=43"},{"code":"2.7.03","program":"Provincial Advisory Council on the Status of Women","account":"current","values":[418000,418000,418000],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=43"},{"code":"3.1.01","program":"Office of the President of Treasury Board","account":"current","values":[7724256,8586400,8706400],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=44"},{"code":"3.3.01","program":"Pensions Administration","account":"current","values":[457051,852400,852400],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=45"},{"code":"3.3.02","program":"Government Personnel Costs","account":"current","values":[74192446,115673900,132335300],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=45"},{"code":"3.3.03","program":"Financial Assistance","account":"current","values":[4644,18452500,26640000],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=45"},{"code":"3.3.04","program":"Financial Assistance","account":"capital","values":[0,100,100],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=45"},{"code":"3.4.01","program":"Payroll and Benefits","account":"current","values":[3612807,3722200,3722200],"page":46,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=46"},{"code":"3.4.02","program":"Service Centre and Corporate Services Delivery","account":"current","values":[1402953,1559200,1439200],"page":46,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=46"},{"code":"3.4.03","program":"Classification and Organizational Design","account":"current","values":[751942,950600,950600],"page":46,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=46"},{"code":"3.4.04","program":"Collective Bargaining","account":"current","values":[608252,820000,820000],"page":47,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=47"},{"code":"3.4.05","program":"Human Resources Consulting","account":"current","values":[1793077,2137100,2137100],"page":47,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=47"},{"code":"3.4.06","program":"Policy, Planning and Analytics","account":"current","values":[1020618,1068600,1068600],"page":47,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=47"},{"code":"4.1.01","program":"Corporate Services and Projects","account":"current","values":[6813227,7495900,7495900],"page":48,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=48"},{"code":"4.1.02","program":"Application and Information Management Services","account":"current","values":[9911059,10233100,10233100],"page":48,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=48"},{"code":"4.1.03","program":"Operations and Security","account":"current","values":[21325105,22381200,22381200],"page":49,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=49"},{"code":"4.1.04","program":"Corporate Services and Projects","account":"capital","values":[7777468,8634500,8634500],"page":49,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=49"},{"code":"4.1.05","program":"Operations and Security","account":"capital","values":[558000,558000,558000],"page":49,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=49"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"executive-council","gross":[172997484,237385100,238535700],"programs":[{"code":"1.1.01","program":"Government House","account":"current","values":[846077,872100,792700],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=38"},{"code":"2.1.01","program":"Premier's Office","account":"current","values":[1704096,1743100,1743100],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=38"},{"code":"2.2.01","program":"Executive Support","account":"current","values":[12041492,12118900,2192200],"page":39,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=39"},{"code":"2.3.01","program":"Communications Branch","account":"current","values":[1491597,1816600,1953600],"page":39,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=39"},{"code":"2.3.02","program":"Public Engagement","account":"current","values":[779792,1020100,1020100],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=40"},{"code":"2.3.03","program":"Policy, Planning and Coordination","account":"current","values":[219751,317000,556400],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=40"},{"code":"2.4.01","program":"Financial Administration","account":"current","values":[619052,746700,746700],"page":41,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=41"},{"code":"2.5.01","program":"Executive Support","account":"current","values":[788831,838000,807900],"page":41,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=41"},{"code":"2.5.02","program":"Intergovernmental Affairs","account":"current","values":[909712,1166900,1197000],"page":41,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=41"},{"code":"2.6.01","program":"Minister's Office","account":"current","values":[244411,332900,332900],"page":42,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=42"},{"code":"2.6.02","program":"Indigenous Affairs and Reconciliation","account":"current","values":[1652516,2209300,1820100],"page":42,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=42"},{"code":"2.7.01","program":"Executive Support","account":"current","values":[2520366,3148400,3148400],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=43"},{"code":"2.8.02","program":"Women and Gender Equality","account":"current","values":[4038142,4519100,4519100],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=44"},{"code":"2.8.03","program":"Provincial Advisory Council on the Status of Women","account":"current","values":[428100,428100,418000],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=44"},{"code":"3.1.01","program":"Office of the President of Treasury Board","account":"current","values":[1732261,2425100,2425100],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=45"},{"code":"3.1.03","program":"Secretariat Operations","account":"current","values":[16263112,18400600,18400600],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=45"},{"code":"3.1.04","program":"Government Personnel Costs","account":"current","values":[73706028,118414100,118414100],"page":46,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=46"},{"code":"3.1.05","program":"Financial Assistance","account":"current","values":[5800000,14686700,27066300],"page":46,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=46"},{"code":"3.1.06","program":"Financial Assistance","account":"capital","values":[0,100,100],"page":46,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=46"},{"code":"4.1.01","program":"Corporate Services and Projects","account":"current","values":[8253301,9357600,7307600],"page":47,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=47"},{"code":"4.1.02","program":"Application and Information Management Services","account":"current","values":[9786465,10024400,10274400],"page":47,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=47"},{"code":"4.1.03","program":"Operations and Security","account":"current","values":[22583140,22792500,23392500],"page":48,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=48"},{"code":"4.1.04","program":"Corporate Services and Projects","account":"capital","values":[6151040,9448800,9448800],"page":48,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=48"},{"code":"4.1.05","program":"Operations and Security","account":"capital","values":[438202,558000,558000],"page":48,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=48"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"executive-council","gross":[172710896,178496200,252566900],"programs":[{"code":"1.1.01","program":"Government House","account":"current","values":[722026,744300,657300],"page":37,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=37"},{"code":"2.1.01","program":"Premier's Office","account":"current","values":[1931603,1953800,1953800],"page":37,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=37"},{"code":"2.2.01","program":"Executive Support","account":"current","values":[3444693,3462400,2463900],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=38"},{"code":"2.3.01","program":"Communications Branch","account":"current","values":[1627433,1966700,2093900],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=38"},{"code":"2.3.02","program":"Public Engagement","account":"current","values":[899324,1012200,1151500],"page":39,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=39"},{"code":"2.4.01","program":"Financial Administration","account":"current","values":[533629,599100,749100],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=40"},{"code":"2.5.01","program":"Executive Support","account":"current","values":[899461,981400,915400],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=40"},{"code":"2.5.02","program":"Intergovernmental Affairs","account":"current","values":[936528,1052200,1093200],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=40"},{"code":"2.6.01","program":"Minister's Office","account":"current","values":[258980,332900,332900],"page":41,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=41"},{"code":"2.6.02","program":"Indigenous Affairs and Reconciliation","account":"current","values":[1727739,1969500,1822900],"page":41,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=41"},{"code":"2.7.01","program":"Executive Support","account":"current","values":[2600426,2779600,2651400],"page":42,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=42"},{"code":"2.8.02","program":"Women and Gender Equality","account":"current","values":[4201360,4567700,4470200],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=43"},{"code":"2.8.03","program":"Provincial Advisory Council on the Status of Women","account":"current","values":[431500,431500,431500],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=43"},{"code":"3.1.01","program":"Office of the President of Treasury Board","account":"current","values":[2332328,2558900,2378900],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=44"},{"code":"3.1.03","program":"Secretariat Operations","account":"current","values":[17708308,18234600,18779600],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=44"},{"code":"3.1.04","program":"Government Personnel Costs","account":"current","values":[79277727,81048600,116215200],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=45"},{"code":"3.1.05","program":"Financial Assistance","account":"current","values":[0,483600,40750000],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=45"},{"code":"3.1.06","program":"Financial Assistance","account":"capital","values":[0,100,100],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=45"},{"code":"4.1.01","program":"Corporate Services and Projects","account":"current","values":[11270658,11535900,10825000],"page":46,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=46"},{"code":"4.1.02","program":"Application and Information Management Services","account":"current","values":[10140538,10260400,10335600],"page":46,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=46"},{"code":"4.1.03","program":"Operations and Security","account":"current","values":[23387536,23503900,23478600],"page":47,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=47"},{"code":"4.1.04","program":"Corporate Services and Projects","account":"capital","values":[7821109,8458900,8458900],"page":47,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=47"},{"code":"4.1.05","program":"Operations and Security","account":"capital","values":[557990,558000,558000],"page":47,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=47"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"executive-council","gross":[190014329,198801800,215715600],"programs":[{"code":"1.1.01","program":"Government House","account":"current","values":[723695,782700,681700],"page":36,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=36"},{"code":"2.1.01","program":"Premier's Office","account":"current","values":[1904840,2112500,2112500],"page":36,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=36"},{"code":"2.2.01","program":"Executive Support","account":"current","values":[4380204,4407900,2576900],"page":37,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=37"},{"code":"2.3.01","program":"Access to Information and Protection of","account":"current","values":[575194,2234400,2575400],"page":37,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=37"},{"code":"2.4.01","program":"Communications Branch","account":"current","values":[1597214,2061400,2101400],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=38"},{"code":"2.4.02","program":"Public Engagement","account":"current","values":[942605,1198200,1198200],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=38"},{"code":"2.5.01","program":"Financial Administration","account":"current","values":[640975,747500,777500],"page":39,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=39"},{"code":"2.6.01","program":"Intergovernmental Affairs","account":"current","values":[1948025,2066400,2066400],"page":39,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=39"},{"code":"2.7.01","program":"Minister's Office","account":"current","values":[309843,341000,341000],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=40"},{"code":"2.7.02","program":"Indigenous Affairs and Reconciliation","account":"current","values":[2261119,2323700,2138000],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=40"},{"code":"2.8.02","program":"Women and Gender Equality","account":"current","values":[7184459,7613400,5047000],"page":41,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=41"},{"code":"2.8.03","program":"Provincial Advisory Council on the Status of Women","account":"current","values":[443600,443600,443600],"page":41,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=41"},{"code":"3.1.01","program":"Office of the President of Treasury Board","account":"current","values":[1952901,2184400,2184400],"page":42,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=42"},{"code":"3.1.03","program":"Secretariat Operations","account":"current","values":[18061110,20177500,20232600],"page":42,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=42"},{"code":"3.1.04","program":"Government Personnel Costs","account":"current","values":[82011818,83180700,83180700],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=43"},{"code":"3.1.05","program":"Financial Assistance","account":"current","values":[0,813100,27900000],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=43"},{"code":"3.1.06","program":"Financial Assistance","account":"capital","values":[10000000,10000100,10000100],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=43"},{"code":"4.1.01","program":"Corporate Services and Projects","account":"current","values":[9658644,9799000,7760900],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=44"},{"code":"4.1.02","program":"Application and Information Management Services","account":"current","values":[10037726,10099700,10179700],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=44"},{"code":"4.1.03","program":"Operations and Security","account":"current","values":[27610347,27821400,27061400],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=45"},{"code":"4.1.04","program":"Corporate Services and Projects","account":"capital","values":[7212010,7835200,4598200],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=45"},{"code":"4.1.05","program":"Operations and Security","account":"capital","values":[558000,558000,558000],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=45"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"executive-council","gross":[261001162,284897100,301397400],"programs":[{"code":"1.1.01","program":"Government House","account":"current","values":[856005,861300,694300],"page":36,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=36"},{"code":"2.1.01","program":"Premier's Office","account":"current","values":[2126474,2207900,2147900],"page":36,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=36"},{"code":"2.2.01","program":"Executive Support","account":"current","values":[5001888,5209400,3013800],"page":37,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=37"},{"code":"2.3.01","program":"Access to Information and Protection of","account":"current","values":[1072259,1542200,2586200],"page":37,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=37"},{"code":"2.4.01","program":"Communications Branch","account":"current","values":[1868072,2126700,2131700],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=38"},{"code":"2.4.02","program":"Public Engagement","account":"current","values":[1042698,1117700,1212700],"page":38,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=38"},{"code":"2.5.01","program":"Financial Administration","account":"current","values":[623624,674100,792100],"page":39,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=39"},{"code":"2.6.01","program":"Intergovernmental Affairs","account":"current","values":[2517902,2646200,2096200],"page":39,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=39"},{"code":"2.7.01","program":"Minister's Office","account":"current","values":[291388,345100,345100],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=40"},{"code":"2.7.02","program":"Indigenous Affairs and Reconciliation","account":"current","values":[1930621,2165100,2165100],"page":40,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=40"},{"code":"2.8.02","program":"Women and Gender Equality","account":"current","values":[8073770,8685100,8685100],"page":41,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=41"},{"code":"2.8.03","program":"Provincial Advisory Council on the Status of Women","account":"current","values":[449800,449800,449800],"page":41,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=41"},{"code":"3.1.01","program":"Office of the President of Treasury Board","account":"current","values":[2032313,2230000,2228000],"page":42,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=42"},{"code":"3.1.03","program":"Secretariat Operations","account":"current","values":[19129589,20453800,20756500],"page":42,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=42"},{"code":"3.1.04","program":"Government Personnel Costs","account":"current","values":[151712592,152306200,151906200],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=43"},{"code":"3.1.05","program":"Financial Assistance","account":"current","values":[0,18739100,37350000],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=43"},{"code":"3.1.06","program":"Financial Assistance","account":"capital","values":[0,100,100],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=43"},{"code":"4.1.01","program":"Planning and Transformation","account":"current","values":[3486107,3528100,3453200],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=44"},{"code":"4.2.01","program":"Design and Delivery","account":"current","values":[17227329,17665800,19595800],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=44"},{"code":"4.2.02","program":"Design and Delivery","account":"capital","values":[8805735,9083200,9973200],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=44"},{"code":"4.3.01","program":"Infrastructure and Security","account":"current","values":[31494600,31564300,28417000],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=45"},{"code":"4.3.02","program":"Infrastructure and Security","account":"capital","values":[283459,283500,557900],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=45"},{"code":"4.4.01","program":"Cyber Security Office","account":"current","values":[974937,1012300,839400],"page":46,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=46"},{"code":"4.4.02","program":"Cyber Security Office","account":"capital","values":[0,100,100],"page":46,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=46"}]},"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"executive-council","gross":[327635800,280154200,425584800],"programs":[{"code":"1.1.01","program":"Government House","account":"current","values":[707100,819400,707100],"page":23,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=23"},{"code":"2.1.01","program":"Premier's Office","account":"current","values":[341400,341500,341400],"page":24,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=24"},{"code":"2.2.01","program":"Executive Support","account":"current","values":[318500,831700,348500],"page":24,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=24"},{"code":"2.3.01","program":"Access to Information and Protection of Privacy Branch","account":"current","values":[265100,163000,265100],"page":25,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=25"},{"code":"2.4.01","program":"Communications Branch","account":"current","values":[2046800,1865200,2046800],"page":26,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=26"},{"code":"2.5.01","program":"Financial Administration","account":"current","values":[807000,766700,807000],"page":27,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=27"},{"code":"2.6.01","program":"Intergovernmental Affairs","account":"current","values":[2126600,2368700,3326600],"page":27,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=27"},{"code":"2.7.01","program":"Minister's Office","account":"current","values":[349300,119100,349300],"page":28,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=28"},{"code":"2.7.02","program":"Indigenous Relations and Reconciliation","account":"current","values":[1926100,2114800,2176100],"page":28,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=28"},{"code":"2.8.01","program":"Minister's Office","account":"current","values":[266500,273600,266500],"page":29,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=29"},{"code":"2.8.02","program":"Women and Gender Equality","account":"current","values":[9096600,8640900,8711600],"page":29,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=29"},{"code":"2.8.03","program":"Provincial Advisory Council on the Status of Women","account":"current","values":[456200,456200,456200],"page":30,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=30"},{"code":"3.1.01","program":"Office of the President of Treasury Board","account":"current","values":[222800,61200,213000],"page":31,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=31"},{"code":"3.1.02","program":"Executive Support","account":"current","values":[2059800,2383500,2059800],"page":31,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=31"},{"code":"3.1.03","program":"Secretariat Operations","account":"current","values":[21034900,19608200,21011200],"page":32,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=32"},{"code":"3.1.04","program":"Government Personnel Costs","account":"current","values":[165589600,170277100,159277100],"page":32,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=32"},{"code":"3.1.05","program":"Financial Assistance","account":"current","values":[42342000,0,160000000],"page":33,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=33"},{"code":"3.1.06","program":"Financial Assistance","account":"capital","values":[100,0,100],"page":33,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=33"},{"code":"4.1.01","program":"Corporate and Strategic Services","account":"current","values":[4697200,4493700,4521000],"page":34,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=34"},{"code":"4.2.01","program":"Design and Delivery","account":"current","values":[18183500,16004800,18228300],"page":35,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=35"},{"code":"4.2.02","program":"Design and Delivery","account":"capital","values":[18971400,8125700,9973200],"page":35,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=35"},{"code":"4.3.01","program":"Infrastructure and Cybersecurity","account":"current","values":[35269300,40381200,29940900],"page":36,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=36"},{"code":"4.3.02","program":"Infrastructure and Cybersecurity","account":"capital","values":[558000,58000,558000],"page":36,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=36"}]}},"Finance":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"finance","gross":[107722922,122772000,133596400],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[271969,281700,250700],"page":42,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=42"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1026774,1053300,1050800],"page":42,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=42"},{"code":"1.2.02","program":"Departmental Operations","account":"current","values":[17570964,20301600,19390100],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=43"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":43,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=43"},{"code":"1.3.01","program":"Government Personnel Costs","account":"current","values":[70556549,79635200,79635200],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=44"},{"code":"2.1.01","program":"Pensions Administration","account":"current","values":[651243,794400,794400],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=44"},{"code":"2.1.02","program":"Financial Assistance","account":"current","values":[9480339,12540600,24310000],"page":44,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=44"},{"code":"2.1.03","program":"Financial Assistance","account":"capital","values":[8165084,8165100,8165100],"page":45,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=45"}]},"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"finance","gross":[177600372,196099500,159699500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[251006,264000,252000],"page":51,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=51"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1065272,1101800,1071800],"page":51,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=51"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[314968,402700,243600],"page":52,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=52"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":52,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=52"},{"code":"2.1.01","program":"Budgeting","account":"current","values":[1016033,1199400,1199400],"page":53,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=53"},{"code":"2.1.02","program":"Treasury Management","account":"current","values":[491371,540600,540600],"page":53,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=53"},{"code":"2.1.03","program":"Treasury Analysis","account":"current","values":[447462,458900,605900],"page":53,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=53"},{"code":"3.1.01","program":"Tax and Fiscal Policy","account":"current","values":[1343104,1501100,1396100],"page":54,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=54"},{"code":"3.1.02","program":"Tax Administration","account":"current","values":[21550260,39046200,4205300],"page":54,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=54"},{"code":"4.1.01","program":"Economics and Statistics","account":"current","values":[3477742,3884700,3884700],"page":55,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=55"},{"code":"5.1.01","program":"Federal Programs","account":"current","values":[147643154,147700000,146300000],"page":55,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=55"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"finance","gross":[19985683,29184000,38962600],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[227755,247700,247700],"page":50,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=50"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1271485,1391600,1391600],"page":50,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=50"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[111245,229100,229100],"page":51,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=51"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":51,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=51"},{"code":"2.1.01","program":"Budgeting","account":"current","values":[1083048,1271400,1271400],"page":52,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=52"},{"code":"2.1.02","program":"Treasury Management","account":"current","values":[688792,1330300,1330300],"page":52,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=52"},{"code":"2.1.03","program":"Treasury Analysis","account":"current","values":[513830,602600,602600],"page":52,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=52"},{"code":"3.1.01","program":"Tax Policy","account":"current","values":[1035843,1275900,1275900],"page":53,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=53"},{"code":"3.1.02","program":"Fiscal Policy","account":"current","values":[358339,393600,393600],"page":53,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=53"},{"code":"3.1.03","program":"Tax Administration","account":"current","values":[11640668,18614500,3014500],"page":53,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=53"},{"code":"4.1.01","program":"Economics and Statistics","account":"current","values":[3054678,3485200,3485200],"page":54,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=54"},{"code":"5.1.01","program":"Federal Programs","account":"current","values":[0,342000,25720600],"page":54,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=54"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"finance","gross":[216712055,244218900,243335900],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[241007,248200,248200],"page":49,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=49"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[768802,845200,845200],"page":49,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=49"},{"code":"1.2.02","program":"Departmental Operations","account":"current","values":[10766628,11947900,11954200],"page":50,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=50"},{"code":"1.2.03","program":"Administrative Support","account":"current","values":[197067,222500,216200],"page":50,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=50"},{"code":"1.2.04","program":"Administrative Support","account":"capital","values":[0,100,100],"page":50,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=50"},{"code":"1.2.04","program":"Administrative Support","account":"current","values":[204738551,214000000,0],"page":51,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=51"},{"code":"2.1.01","program":"Federal Programs","account":"current","values":[0,16955000,230072000],"page":51,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=51"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"finance","gross":[23819793,57597800,68943800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[241345,257700,257700],"page":47,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=47"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[696053,880800,886700],"page":47,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=47"},{"code":"1.2.02","program":"Departmental Operations","account":"current","values":[11536999,12382400,12376500],"page":48,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=48"},{"code":"1.2.03","program":"Administrative Support","account":"current","values":[167463,218800,218800],"page":48,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=48"},{"code":"1.2.04","program":"Administrative Support","account":"capital","values":[0,100,100],"page":48,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=48"},{"code":"1.3.01","program":"Government Rebate Programs","account":"current","values":[11177933,20000000,20000000],"page":49,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=49"},{"code":"2.1.01","program":"Federal Programs","account":"current","values":[0,23858000,35204000],"page":49,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=49"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"finance","gross":[22600656,43742800,66323800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[333967,366400,262500],"page":48,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=48"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[773315,892700,903600],"page":48,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=48"},{"code":"1.2.02","program":"Departmental Operations","account":"current","values":[11590366,13322300,13322300],"page":49,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=49"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":49,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=49"},{"code":"1.3.01","program":"Government Rebate Programs","account":"current","values":[9903008,15500000,15500000],"page":50,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=50"},{"code":"2.1.01","program":"Federal Programs","account":"current","values":[0,13661300,36335300],"page":50,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=50"}]},"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"finance","gross":[67376000,25472700,64366000],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[267400,271400,267400],"page":39,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=39"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[918800,988800,920800],"page":39,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=39"},{"code":"1.2.02","program":"Departmental Operations","account":"current","values":[15189700,14612500,17577700],"page":40,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=40"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[100,0,100],"page":40,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=40"},{"code":"1.3.01","program":"Government Rebate Programs","account":"current","values":[11000000,9600000,15600000],"page":41,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=41"},{"code":"2.1.01","program":"Federal Programs","account":"current","values":[40000000,0,30000000],"page":42,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=42"}]}},"Fisheries and Land Resources":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"fisheries-and-land-resources","gross":[75197660,85070500,85070500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[209928,246000,246000],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=100"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1549910,1561600,1359100],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=100"},{"code":"1.2.02","program":"Administrative Support","account":"capital","values":[0,100,100],"page":101,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=101"},{"code":"2.1.01","program":"Marketing and Development","account":"current","values":[1433774,1608800,1608800],"page":101,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=101"},{"code":"2.1.02","program":"Licensing and Quality Assurance","account":"current","values":[1647021,1693200,1693200],"page":101,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=101"},{"code":"2.1.03","program":"Atlantic Fisheries Fund","account":"current","values":[7213675,10000000,10000000],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=102"},{"code":"2.1.04","program":"Sustainable Fisheries Resources and Oceans Policy","account":"current","values":[670398,746200,746200],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=102"},{"code":"2.1.05","program":"Coordination and Support Services","account":"current","values":[0,500000,500000],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=102"},{"code":"2.2.01","program":"Aquaculture Development and Management","account":"current","values":[811055,913200,913200],"page":103,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=103"},{"code":"2.2.02","program":"Aquaculture Capital Equity Investment","account":"capital","values":[0,2000000,2000000],"page":103,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=103"},{"code":"2.3.01","program":"Aquatic Animal Health","account":"current","values":[1786435,1810700,1675700],"page":103,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=103"},{"code":"3.1.01","program":"Administration and Program Planning","account":"current","values":[3459599,3641900,3826900],"page":104,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=104"},{"code":"3.1.02","program":"Operations and Implementation","account":"current","values":[8489541,8581800,8396800],"page":104,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=104"},{"code":"3.1.03","program":"Silviculture Development","account":"current","values":[3586617,3663500,3663500],"page":104,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=104"},{"code":"3.2.01","program":"Insect Control","account":"current","values":[3860707,4261700,4321700],"page":105,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=105"},{"code":"3.3.01","program":"Wildlife Operations","account":"current","values":[4830803,5264300,4750800],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=106"},{"code":"3.3.02","program":"Cooperative Wildlife Projects","account":"current","values":[971515,1633900,1633900],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=106"},{"code":"4.1.01","program":"Land Management","account":"current","values":[2798385,3142800,3636300],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=107"},{"code":"4.1.02","program":"Land Development","account":"capital","values":[1025776,1301900,1301900],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=107"},{"code":"4.2.01","program":"Agriculture Production and Research","account":"current","values":[5533258,5687600,5662600],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=108"},{"code":"4.2.02","program":"Marketing Board","account":"current","values":[194095,221300,211300],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=108"},{"code":"4.2.03","program":"Limestone Sales","account":"current","values":[353900,356800,431800],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=108"},{"code":"4.3.01","program":"Agricultural Business Development - Administration","account":"current","values":[1012945,1159000,1179000],"page":109,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=109"},{"code":"4.3.02","program":"Agriinsurance and Livestock Insurance","account":"current","values":[192223,435200,435200],"page":109,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=109"},{"code":"4.3.03","program":"Agriculture Initiatives","account":"current","values":[1957420,2075000,2250000],"page":109,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=109"},{"code":"4.3.04","program":"Canadian Agricultural Partnership","account":"current","values":[7388793,7628900,7098900],"page":110,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=110"},{"code":"4.4.01","program":"Administration and Support Services","account":"current","values":[3434766,3574800,3574800],"page":110,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=110"},{"code":"4.5.01","program":"Crown Land","account":"current","values":[3373663,3452900,3692900],"page":111,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=111"},{"code":"5.1.01","program":"Policy, Planning and Administration","account":"current","values":[1260736,1282300,1343300],"page":111,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=111"},{"code":"5.1.02","program":"Gis and Mapping","account":"current","values":[1055326,1327800,1377800],"page":112,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=112"},{"code":"5.2.01","program":"Compliance","account":"current","values":[983321,1063400,1244900],"page":112,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=112"},{"code":"5.2.02","program":"Enforcement","account":"current","values":[4112075,4233900,4293900],"page":113,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=113"}]}},"Health and Community Services":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"health-and-community-services","gross":[3218151310,3221761670,3116236800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[251846,284100,284100],"page":146,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=146"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1363745,1379400,1169900],"page":146,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=146"},{"code":"1.2.02","program":"Departmental Operations","account":"current","values":[15723354,15930000,16139500],"page":147,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=147"},{"code":"2.1.01","program":"Provincial Drug Programs","account":"current","values":[159447700,159547700,150547700],"page":147,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=147"},{"code":"2.2.01","program":"Physicians' Services","account":"current","values":[488317784,488551900,499951900],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=148"},{"code":"2.2.02","program":"Dental Services","account":"current","values":[10158120,11779500,11779500],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=148"},{"code":"2.3.01","program":"Memorial University Faculty of Medicine","account":"current","values":[59036596,59036600,54136600],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=148"},{"code":"3.1.01","program":"Regional Health Authorities and Related Services","account":"current","values":[2404110026,2404650170,2286572300],"page":149,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=149"},{"code":"3.2.01","program":"Building Improvements, Furnishings and Equipment","account":"capital","values":[32000000,32000000,32000000],"page":149,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=149"},{"code":"3.2.02","program":"Health Care Infrastructure","account":"capital","values":[47742139,48602300,63655300],"page":150,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=150"}]},"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"health-and-community-services","gross":[3087734135,3088672700,3055250800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[254435,293400,293400],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=163"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1713164,1748800,1388800],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=163"},{"code":"1.2.02","program":"Departmental Operations","account":"current","values":[18169923,18442600,18802600],"page":164,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=164"},{"code":"2.1.01","program":"Provincial Drug Programs","account":"current","values":[165841437,166213700,161891700],"page":164,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=164"},{"code":"2.2.01","program":"Physicians' Services","account":"current","values":[488556684,488656900,503151900],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=165"},{"code":"2.2.02","program":"Dental Services","account":"current","values":[6466752,6484500,11779500],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=165"},{"code":"2.3.01","program":"Memorial University Faculty of Medicine","account":"current","values":[57936596,57936600,54136600],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=165"},{"code":"3.1.01","program":"Regional Health Authorities and Related Services","account":"current","values":[2342365443,2342466200,2297376300],"page":166,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=166"},{"code":"3.1.02","program":"Support to Community Agencies","account":"current","values":[6429701,6430000,6430000],"page":166,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=166"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"health-and-community-services","gross":[3439066807,3445577200,3303656800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[261264,290900,290900],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=163"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1706791,1707000,1486400],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=163"},{"code":"1.2.02","program":"Departmental Operations","account":"current","values":[17411326,18193800,21179200],"page":164,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=164"},{"code":"2.1.01","program":"Provincial Drug Programs","account":"current","values":[180001649,180005700,172683700],"page":164,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=164"},{"code":"2.2.01","program":"Physicians' Services","account":"current","values":[489600192,489602400,507310400],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=165"},{"code":"2.2.02","program":"Dental Services","account":"current","values":[8530832,8543000,11779500],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=165"},{"code":"2.3.01","program":"Memorial University Faculty of Medicine","account":"current","values":[57352400,57352400,53876400],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=165"},{"code":"3.1.01","program":"Regional Health Authorities and Related Services","account":"current","values":[2648361252,2648484000,2493652300],"page":166,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=166"},{"code":"3.1.02","program":"Support to Community Agencies","account":"current","values":[3841101,3843000,3843000],"page":166,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=166"},{"code":"3.2.01","program":"Low Carbon Economy","account":"current","values":[0,425000,425000],"page":167,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=167"},{"code":"3.2.02","program":"Low Carbon Economy","account":"capital","values":[0,5130000,5130000],"page":167,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=167"},{"code":"3.2.03","program":"Building Improvements, Furnishings and Equipment","account":"capital","values":[32000000,32000000,32000000],"page":167,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=167"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"health-and-community-services","gross":[3593653958,3608679900,3525782500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[304859,309813,270700],"page":161,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=161"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[2081318,2082863,1865300],"page":161,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=161"},{"code":"1.2.02","program":"Departmental Operations","account":"current","values":[18248579,19283226,21771500],"page":162,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=162"},{"code":"2.1.01","program":"Provincial Drug Programs","account":"current","values":[182526345,182559100,178559100],"page":162,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=162"},{"code":"2.2.01","program":"Physicians' Services","account":"current","values":[548105850,548558149,547441700],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=163"},{"code":"2.2.02","program":"Dental Services","account":"current","values":[9547415,9549500,11779500],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=163"},{"code":"2.3.01","program":"Memorial University Faculty of Medicine","account":"current","values":[56821400,56821400,54321400],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=163"},{"code":"3.1.01","program":"Regional Health Authorities and Related Services","account":"current","values":[2733678402,2745976549,2661930300],"page":164,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=164"},{"code":"3.1.02","program":"Support to Community Agencies","account":"current","values":[4460866,4639300,4343000],"page":164,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=164"},{"code":"3.2.01","program":"Low Carbon Economy","account":"current","values":[1386,125000,325000],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=165"},{"code":"3.2.02","program":"Low Carbon Economy","account":"capital","values":[1302538,1775000,6175000],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=165"},{"code":"3.2.03","program":"Building Improvements, Furnishings and Equipment","account":"capital","values":[36575000,37000000,37000000],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=165"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"health-and-community-services","gross":[3842969805,3848070600,3794781700],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[317881,347600,336600],"page":155,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=155"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[2173259,2183300,2193400],"page":155,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=155"},{"code":"1.2.02","program":"Departmental Operations","account":"current","values":[17808909,18309000,19146200],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=156"},{"code":"2.1.01","program":"Provincial Drug Programs","account":"current","values":[201325489,201401301,191851300],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=156"},{"code":"2.2.01","program":"Physicians' Services","account":"current","values":[553919943,553925876,555371600],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=157"},{"code":"2.2.02","program":"Dental Services","account":"current","values":[10334362,10354200,11779500],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=157"},{"code":"2.3.01","program":"Memorial University Faculty of Medicine","account":"current","values":[68044800,68044800,58389700],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=157"},{"code":"3.1.01","program":"Regional Health Authorities and Related Services","account":"current","values":[2929372012,2933153300,2889700400],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=158"},{"code":"3.1.02","program":"Support to Community Agencies","account":"current","values":[4534600,4843000,4843000],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=158"},{"code":"3.2.01","program":"Low Carbon Economy","account":"current","values":[306947,307700,600000],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=159"},{"code":"3.2.02","program":"Low Carbon Economy","account":"capital","values":[3713628,3715523,9070000],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=159"},{"code":"3.2.03","program":"Building Improvements, Furnishings and Equipment","account":"capital","values":[51117975,51485000,51500000],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=159"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"health-and-community-services","gross":[4611608820,4624067100,4542687300],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[432406,437820,326800],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=163"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[2137062,2139850,2130500],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=163"},{"code":"1.2.02","program":"Departmental Operations","account":"current","values":[20093656,20557000,19432400],"page":164,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=164"},{"code":"2.1.01","program":"Provincial Drug Programs","account":"current","values":[210584439,210633700,200955800],"page":164,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=164"},{"code":"2.2.01","program":"Physician Services","account":"current","values":[580645821,581166115,553889000],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=165"},{"code":"2.2.02","program":"Dental Services","account":"current","values":[8887023,8911870,11279500],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=165"},{"code":"2.3.01","program":"Memorial University Faculty of Medicine","account":"current","values":[76374900,76374900,76374900],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=165"},{"code":"3.1.01","program":"Provincial Health Authority and Related Services","account":"current","values":[3562122818,3572984414,3494599100],"page":166,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=166"},{"code":"3.1.02","program":"Support to Community Agencies","account":"current","values":[2360973,2624300,2624300],"page":166,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=166"},{"code":"3.2.01","program":"Low Carbon Economy","account":"current","values":[100000,100001,100000],"page":167,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=167"},{"code":"3.2.02","program":"Low Carbon Economy","account":"capital","values":[3375982,3643290,4736500],"page":167,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=167"},{"code":"3.2.03","program":"Building Improvements, Furnishings and Equipment","account":"capital","values":[144493740,144493840,176238500],"page":167,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=167"}]},"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"health-and-community-services","gross":[5618821100,4998044500,4728692800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[509200,509200,509200],"page":205,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=205"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1857100,2209600,2008600],"page":205,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=205"},{"code":"1.2.02","program":"Departmental Operations","account":"current","values":[20451600,20616300,20077000],"page":206,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=206"},{"code":"2.1.01","program":"Provincial Drug Programs","account":"current","values":[244082100,227369200,221392200],"page":207,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=207"},{"code":"2.2.01","program":"Physician Services","account":"current","values":[693022300,701345600,560109000],"page":207,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=207"},{"code":"2.2.02","program":"Dental Services","account":"current","values":[11279500,7229500,11279500],"page":208,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=208"},{"code":"2.3.01","program":"Memorial University Faculty of Medicine","account":"current","values":[82745900,78007900,78007900],"page":208,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=208"},{"code":"3.1.01","program":"Provincial Health Authority and Related Services","account":"current","values":[4434621300,3764846300,3639398500],"page":209,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=209"},{"code":"3.1.02","program":"Support to Community Agencies","account":"current","values":[2766800,2624300,2624300],"page":209,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=209"},{"code":"3.2.01","program":"Low Carbon Economy","account":"capital","values":[0,1075000,1075000],"page":210,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=210"},{"code":"3.2.02","program":"Building Improvements, Furnishings, and Equipment","account":"capital","values":[127485300,192211600,192211600],"page":210,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=210"}]}},"Justice and Public Safety":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"justice-and-public-safety","gross":[253010365,259417200,259417200],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[232871,277400,277400],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=152"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1225833,1233300,1107300],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=152"},{"code":"1.2.02","program":"Administrative and Policy Support","account":"current","values":[2988309,3061000,3433500],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=153"},{"code":"1.2.03","program":"Legal Information Management","account":"current","values":[817008,849500,906000],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=153"},{"code":"1.2.04","program":"Administrative Support","account":"capital","values":[329346,636900,312500],"page":154,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=154"},{"code":"1.3.01","program":"Fines Administration","account":"current","values":[722979,788900,845900],"page":154,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=154"},{"code":"2.1.01","program":"Civil Law","account":"current","values":[15702078,15974000,13480000],"page":155,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=155"},{"code":"2.1.02","program":"Sheriff's Office","account":"current","values":[6658109,6870000,6812600],"page":155,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=155"},{"code":"2.1.03","program":"Support Enforcement","account":"current","values":[1013005,1016900,1008300],"page":155,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=155"},{"code":"2.1.04","program":"Access to Information and Protection of Privacy","account":"current","values":[526296,576100,728300],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=156"},{"code":"2.2.01","program":"Criminal Law","account":"current","values":[6974850,7049100,7154600],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=156"},{"code":"2.3.01","program":"Legal Aid","account":"current","values":[16787500,16787500,16787500],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=157"},{"code":"2.3.02","program":"Commissions of Inquiry","account":"current","values":[6871304,7397200,9575900],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=157"},{"code":"2.3.03","program":"Other Inquiries","account":"current","values":[0,1213800,1500000],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=157"},{"code":"2.3.04","program":"Office of the Chief Medical Examiner","account":"current","values":[1427483,1618300,1800300],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=158"},{"code":"2.3.05","program":"Human Rights","account":"current","values":[837450,841900,751900],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=158"},{"code":"2.3.06","program":"Office of the Public Trustee","account":"current","values":[701559,706300,705100],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=158"},{"code":"2.4.01","program":"Legislative Counsel","account":"current","values":[414943,450900,467900],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=159"},{"code":"3.1.01","program":"Supreme Court","account":"current","values":[6135203,6201700,6264700],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=159"},{"code":"3.2.01","program":"Provincial Court","account":"current","values":[10388332,10597300,10879200],"page":160,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=160"},{"code":"4.1.01","program":"Royal Newfoundland Constabulary","account":"current","values":[52266743,52628500,53188500],"page":161,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=161"},{"code":"4.1.02","program":"Royal Canadian Mounted Police","account":"current","values":[76400072,77850700,77850700],"page":161,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=161"},{"code":"4.1.03","program":"RNC Public Complaints Commission","account":"current","values":[241831,269900,202400],"page":162,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=162"},{"code":"4.1.04","program":"Serious Incident Response Team","account":"current","values":[105864,285900,497300],"page":162,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=162"},{"code":"4.2.01","program":"Adult Corrections","account":"current","values":[38221098,38988700,38100600],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=163"},{"code":"4.2.02","program":"Youth Secure Custody","account":"current","values":[5020299,5245500,4778800],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=163"}]},"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"justice-and-public-safety","gross":[273568399,306582900,293387900],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[221592,286400,286400],"page":168,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=168"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1342797,1374200,1146800],"page":168,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=168"},{"code":"1.2.02","program":"Administrative and Policy Support","account":"current","values":[3153364,3306500,3549000],"page":169,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=169"},{"code":"1.2.03","program":"Legal Information Management","account":"current","values":[821145,915600,875600],"page":169,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=169"},{"code":"1.2.04","program":"Administrative Support","account":"capital","values":[779963,824500,824500],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=170"},{"code":"1.3.01","program":"Fines Administration","account":"current","values":[791217,822000,817000],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=170"},{"code":"2.1.01","program":"Civil Law","account":"current","values":[10663498,16318500,17800500],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=171"},{"code":"2.1.02","program":"Sheriff's Office","account":"current","values":[6052926,6328200,7021300],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=171"},{"code":"2.1.03","program":"Support Enforcement","account":"current","values":[1164051,1169200,985700],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=171"},{"code":"2.1.04","program":"Access to Information and Protection of Privacy","account":"current","values":[745494,802500,936000],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=172"},{"code":"2.2.01","program":"Criminal Law","account":"current","values":[7063987,7183700,7072300],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=172"},{"code":"2.3.01","program":"Legal Aid","account":"current","values":[16612300,16612300,16612300],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=173"},{"code":"2.3.02","program":"Commissions of Inquiry","account":"current","values":[0,100,100],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=173"},{"code":"2.3.03","program":"Other Inquiries","account":"current","values":[478593,2396100,2500000],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=173"},{"code":"2.3.04","program":"Office of the Chief Medical Examiner","account":"current","values":[1567075,1735400,1721700],"page":174,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=174"},{"code":"2.3.05","program":"Human Rights","account":"current","values":[872116,886100,778600],"page":174,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=174"},{"code":"2.3.06","program":"Office of the Public Trustee","account":"current","values":[755892,760700,730100],"page":175,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=175"},{"code":"2.4.01","program":"Legislative Counsel","account":"current","values":[512551,514500,480500],"page":176,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=176"},{"code":"3.1.01","program":"Supreme Court","account":"current","values":[6441080,6495400,6458900],"page":176,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=176"},{"code":"3.2.01","program":"Provincial Court","account":"current","values":[10763468,10944500,10914500],"page":177,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=177"},{"code":"4.1.01","program":"Royal Newfoundland Constabulary","account":"current","values":[68052418,68318300,54598300],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=178"},{"code":"4.1.02","program":"Royal Canadian Mounted Police","account":"current","values":[74498426,75776400,75776400],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=178"},{"code":"4.1.03","program":"RNC Public Complaints Commission","account":"current","values":[319300,352500,206000],"page":179,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=179"},{"code":"4.1.04","program":"Serious Incident Response Team","account":"current","values":[285298,393700,501500],"page":179,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=179"},{"code":"4.2.01","program":"Adult Corrections","account":"current","values":[39248405,40051200,38919000],"page":180,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=180"},{"code":"4.2.02","program":"Youth Secure Custody","account":"current","values":[4837399,4965200,4959500],"page":180,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=180"},{"code":"5.1.01","program":"Fire Services","account":"current","values":[1221098,1427000,1427000],"page":181,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=181"},{"code":"5.1.02","program":"Emergency Services","account":"current","values":[1022043,1036900,636100],"page":181,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=181"},{"code":"5.1.03","program":"Disaster Assistance","account":"current","values":[10313785,31585300,31852300],"page":182,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=182"},{"code":"5.1.04","program":"Fire Protection Vehicles and Equiptment","account":"current","values":[2967118,3000000,3000000],"page":182,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=182"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"justice-and-public-safety","gross":[273665937,283765500,283765500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[213775,276500,276500],"page":169,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=169"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1584253,1624700,1266700],"page":169,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=169"},{"code":"1.2.02","program":"Administrative and Policy Support","account":"current","values":[4383115,4438500,3864500],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=170"},{"code":"1.2.03","program":"Legal Information Management","account":"current","values":[955294,969100,869100],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=170"},{"code":"1.2.04","program":"Administrative Support","account":"capital","values":[807668,824500,824500],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=171"},{"code":"1.3.01","program":"Fines Administration","account":"current","values":[729279,772600,822600],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=171"},{"code":"2.1.01","program":"Civil Law","account":"current","values":[27390133,29239200,15741400],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=172"},{"code":"2.1.02","program":"Sheriff's Office","account":"current","values":[5968137,6224000,6939000],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=172"},{"code":"2.1.03","program":"Support Enforcement","account":"current","values":[998130,1022000,1032000],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=172"},{"code":"2.1.04","program":"Access to Information and Protection of Privacy","account":"current","values":[697123,722800,697800],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=173"},{"code":"2.2.01","program":"Criminal Law","account":"current","values":[7091718,7178200,7012200],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=173"},{"code":"2.3.01","program":"Legal Aid","account":"current","values":[16796200,16796200,16796200],"page":174,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=174"},{"code":"2.3.02","program":"Commissions of Inquiry","account":"current","values":[0,100,100],"page":174,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=174"},{"code":"2.3.03","program":"Other Inquiries","account":"current","values":[1152394,2745600,5170600],"page":174,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=174"},{"code":"2.3.04","program":"Office of the Chief Medical Examiner","account":"current","values":[1833030,1944000,1905000],"page":175,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=175"},{"code":"2.3.05","program":"Human Rights","account":"current","values":[856551,883400,873400],"page":175,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=175"},{"code":"2.3.06","program":"Office of the Public Trustee","account":"current","values":[732912,738700,718700],"page":176,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=176"},{"code":"2.4.01","program":"Legislative Counsel","account":"current","values":[485593,490000,481000],"page":177,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=177"},{"code":"3.1.01","program":"Supreme Court","account":"current","values":[6342057,6505500,6768500],"page":177,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=177"},{"code":"3.2.01","program":"Provincial Court","account":"current","values":[10460721,10614900,10889900],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=178"},{"code":"4.1.01","program":"Royal Newfoundland Constabulary","account":"current","values":[55362525,56584200,57532000],"page":179,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=179"},{"code":"4.1.02","program":"Royal Canadian Mounted Police","account":"current","values":[74631642,75776300,75776300],"page":179,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=179"},{"code":"4.1.03","program":"RNC Public Complaints Commission","account":"current","values":[435145,457500,227500],"page":180,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=180"},{"code":"4.1.04","program":"Serious Incident Response Team","account":"current","values":[345399,503300,503300],"page":180,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=180"},{"code":"4.2.01","program":"Adult Corrections","account":"current","values":[40142070,40918400,38718400],"page":181,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=181"},{"code":"4.2.02","program":"Youth Secure Custody","account":"current","values":[4114045,4356600,4749600],"page":181,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=181"},{"code":"5.1.01","program":"Fire Services","account":"current","values":[1262312,1406900,1421900],"page":182,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=182"},{"code":"5.1.02","program":"Emergency Services","account":"current","values":[773025,842000,677000],"page":182,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=182"},{"code":"5.1.03","program":"Disaster Assistance","account":"current","values":[4431585,5999800,18499800],"page":183,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=183"},{"code":"5.1.04","program":"Fire Protection Vehicles and Equipment","account":"current","values":[2690106,2910000,2710000],"page":183,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=183"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"justice-and-public-safety","gross":[336831125,346757400,314367400],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[264989,287000,252000],"page":167,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=167"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1464892,1487700,1265200],"page":167,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=167"},{"code":"1.2.02","program":"Administrative and Policy Support","account":"current","values":[5540901,5662000,5147800],"page":168,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=168"},{"code":"1.2.03","program":"Legal Information Management","account":"current","values":[854467,861300,864800],"page":168,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=168"},{"code":"1.2.04","program":"Administrative Support","account":"capital","values":[99295,397500,312500],"page":169,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=169"},{"code":"1.3.01","program":"Fines Administration","account":"current","values":[736745,755800,825800],"page":169,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=169"},{"code":"2.1.01","program":"Civil Law","account":"current","values":[16312455,16625500,13769300],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=170"},{"code":"2.1.02","program":"Sheriff's Office","account":"current","values":[6232358,6384000,6921700],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=170"},{"code":"2.1.03","program":"Support Enforcement","account":"current","values":[1031886,1055100,1127200],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=170"},{"code":"2.1.04","program":"Access to Information and Protection of Privacy","account":"current","values":[650026,675100,694500],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=171"},{"code":"2.2.01","program":"Criminal Law","account":"current","values":[7694224,7774300,7057100],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=171"},{"code":"2.3.01","program":"Legal Aid","account":"current","values":[17036900,17036900,17036900],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=172"},{"code":"2.3.02","program":"Commissions of Inquiry","account":"current","values":[0,100,100],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=172"},{"code":"2.3.03","program":"Other Inquiries","account":"current","values":[2420135,3600000,4000000],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=172"},{"code":"2.3.04","program":"Office of the Chief Medical Examiner","account":"current","values":[2113754,2256000,1841500],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=173"},{"code":"2.3.05","program":"Human Rights","account":"current","values":[1146808,1155400,767100],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=173"},{"code":"2.3.06","program":"Office of the Public Trustee","account":"current","values":[808669,811900,773100],"page":174,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=174"},{"code":"2.4.01","program":"Legislative Counsel","account":"current","values":[420160,421700,492700],"page":175,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=175"},{"code":"3.1.01","program":"Supreme Court","account":"current","values":[6861533,6913100,7171200],"page":175,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=175"},{"code":"3.2.01","program":"Provincial Court","account":"current","values":[12360869,12426800,10946600],"page":176,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=176"},{"code":"4.1.01","program":"Royal Newfoundland Constabulary","account":"current","values":[57793948,58130800,57628300],"page":177,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=177"},{"code":"4.1.02","program":"Royal Canadian Mounted Police","account":"current","values":[89305079,89313100,92723100],"page":177,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=177"},{"code":"4.1.03","program":"RNC Public Complaints Commission","account":"current","values":[346938,401400,257400],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=178"},{"code":"4.1.04","program":"Serious Incident Response Team","account":"current","values":[352808,419900,504600],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=178"},{"code":"4.2.01","program":"Adult Corrections","account":"current","values":[39312513,39659500,37154800],"page":179,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=179"},{"code":"4.2.02","program":"Youth Secure Custody","account":"current","values":[4059914,4168300,4602400],"page":179,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=179"},{"code":"5.1.01","program":"Fire Services","account":"current","values":[1334150,1471400,1425100],"page":180,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=180"},{"code":"5.1.02","program":"Emergency Services","account":"current","values":[20815215,21709700,21742000],"page":180,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=180"},{"code":"5.1.03","program":"Disaster Assistance","account":"current","values":[33878650,38805900,12105900],"page":181,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=181"},{"code":"5.1.04","program":"Fire Protection Vehicles and Equipment","account":"current","values":[4020835,4130000,1880000],"page":181,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=181"},{"code":"5.1.05","program":"NL 911","account":"current","values":[1560009,1960200,3076700],"page":181,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=181"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"justice-and-public-safety","gross":[362669557,371896300,350374500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[226279,251600,251600],"page":161,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=161"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1430886,1482200,1431700],"page":161,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=161"},{"code":"1.2.02","program":"Administrative and Policy Support","account":"current","values":[6361558,6453300,5903300],"page":162,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=162"},{"code":"1.2.03","program":"Legal Information Management","account":"current","values":[848250,864500,890000],"page":162,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=162"},{"code":"1.2.04","program":"Administrative Support","account":"capital","values":[607374,607500,607500],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=163"},{"code":"1.3.01","program":"Fines Administration","account":"current","values":[720449,822700,842700],"page":163,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=163"},{"code":"2.1.01","program":"Civil Law","account":"current","values":[11769298,13472400,14303000],"page":164,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=164"},{"code":"2.1.02","program":"Sheriff's Office","account":"current","values":[6551893,6626600,7106600],"page":164,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=164"},{"code":"2.1.03","program":"Support Enforcement","account":"current","values":[969405,1083500,1167800],"page":164,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=164"},{"code":"2.2.01","program":"Criminal Law","account":"current","values":[8493885,8596400,8583500],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=165"},{"code":"2.3.01","program":"Legal Aid","account":"current","values":[19817900,19817900,19817900],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=165"},{"code":"2.3.02","program":"Commissions of Inquiry","account":"current","values":[0,100,100],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=165"},{"code":"2.3.03","program":"Other Inquiries","account":"current","values":[3564231,6310800,10774000],"page":166,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=166"},{"code":"2.3.04","program":"Office of the Chief Medical Examiner","account":"current","values":[2493752,2715000,1914600],"page":166,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=166"},{"code":"2.3.05","program":"Human Rights","account":"current","values":[1009836,1022800,874500],"page":166,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=166"},{"code":"2.3.06","program":"Office of the Public Trustee","account":"current","values":[703592,705300,805700],"page":167,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=167"},{"code":"2.4.01","program":"Legislative Counsel","account":"current","values":[564376,564600,591000],"page":167,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=167"},{"code":"3.1.01","program":"Supreme Court","account":"current","values":[7040822,7446900,9266900],"page":168,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=168"},{"code":"3.2.01","program":"Provincial Court","account":"current","values":[12230336,12453100,12303100],"page":168,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=168"},{"code":"4.1.01","program":"Royal Newfoundland Constabulary","account":"current","values":[67407712,67930500,62639500],"page":169,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=169"},{"code":"4.1.02","program":"Royal Canadian Mounted Police","account":"current","values":[101990836,102012100,92743400],"page":169,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=169"},{"code":"4.1.03","program":"RNC Public Complaints Commission","account":"current","values":[730577,827100,302000],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=170"},{"code":"4.1.04","program":"Serious Incident Response Team","account":"current","values":[369538,444300,483600],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=170"},{"code":"4.2.01","program":"Adult Corrections","account":"current","values":[43728007,44353900,38074700],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=171"},{"code":"4.2.02","program":"Youth Secure Custody","account":"current","values":[5298302,5427800,4762400],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=171"},{"code":"5.1.01","program":"Fire Services","account":"current","values":[1315135,1454800,1454800],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=172"},{"code":"5.1.02","program":"Emergency Services","account":"current","values":[21891268,22144400,21596200],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=172"},{"code":"5.1.03","program":"Disaster Assistance","account":"current","values":[27931694,29079600,23957800],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=173"},{"code":"5.1.04","program":"Fire Protection Vehicles and Equipment","account":"current","values":[3638828,3760000,3760000],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=173"},{"code":"5.1.05","program":"NL 911","account":"current","values":[2963538,3164600,3164600],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=173"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"justice-and-public-safety","gross":[385258512,393452300,367427200],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[293030,295200,240200],"page":169,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=169"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1718763,1730300,1429300],"page":169,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=169"},{"code":"1.2.02","program":"Administrative and Policy Support","account":"current","values":[5275639,5367700,4923700],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=170"},{"code":"1.2.03","program":"Legal Information Management","account":"current","values":[836668,857100,898900],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=170"},{"code":"1.2.04","program":"Administrative Support","account":"capital","values":[697742,1177500,1177500],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=171"},{"code":"1.3.01","program":"Fines Administration","account":"current","values":[800998,848800,857900],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=171"},{"code":"2.1.01","program":"Civil Law","account":"current","values":[15060992,15502000,14165000],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=172"},{"code":"2.1.02","program":"Sheriff's Office","account":"current","values":[6499726,6666500,7215600],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=172"},{"code":"2.1.03","program":"Support Enforcement","account":"current","values":[966980,1078300,1157000],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=172"},{"code":"2.2.01","program":"Criminal Law","account":"current","values":[8333219,8386100,8940400],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=173"},{"code":"2.3.01","program":"Legal Aid","account":"current","values":[20296600,20296600,20296600],"page":174,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=174"},{"code":"2.3.02","program":"Commissions of Inquiry","account":"current","values":[0,100,100],"page":174,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=174"},{"code":"2.3.03","program":"Other Inquiries","account":"current","values":[3316232,4709300,2500000],"page":174,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=174"},{"code":"2.3.04","program":"Office of the Chief Medical Examiner","account":"current","values":[2493090,2739400,2613500],"page":175,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=175"},{"code":"2.3.05","program":"Human Rights","account":"current","values":[1097842,1131200,1025700],"page":175,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=175"},{"code":"2.3.06","program":"Office of the Public Trustee","account":"current","values":[719778,821500,821500],"page":176,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=176"},{"code":"2.4.01","program":"Legislative Counsel","account":"current","values":[569219,573700,573700],"page":177,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=177"},{"code":"3.1.01","program":"Supreme Court","account":"current","values":[7593636,8075800,9514600],"page":177,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=177"},{"code":"3.2.01","program":"Provincial Court","account":"current","values":[13556474,13963800,13463800],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=178"},{"code":"4.1.01","program":"Royal Newfoundland Constabulary","account":"current","values":[67673442,68160800,70942000],"page":179,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=179"},{"code":"4.1.02","program":"Royal Canadian Mounted Police","account":"current","values":[111158344,111348900,96540400],"page":179,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=179"},{"code":"4.1.03","program":"RNC Public Complaints Commission","account":"current","values":[592592,618700,336200],"page":180,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=180"},{"code":"4.1.04","program":"Serious Incident Response Team","account":"current","values":[387291,489000,474800],"page":180,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=180"},{"code":"4.2.01","program":"Adult Corrections","account":"current","values":[48709382,49225200,45969700],"page":181,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=181"},{"code":"4.2.02","program":"Youth Secure Custody","account":"current","values":[5838618,5942000,4821700],"page":181,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=181"},{"code":"5.1.01","program":"Fire Services","account":"current","values":[1663582,1868800,1868100],"page":182,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=182"},{"code":"5.1.02","program":"Emergency Services","account":"current","values":[15768395,16677600,16236500],"page":182,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=182"},{"code":"5.1.03","program":"Disaster Assistance","account":"current","values":[32574344,33601900,31396500],"page":183,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=183"},{"code":"5.1.04","program":"Fire Protection Vehicles and Equipment","account":"current","values":[8024344,8048900,3760000],"page":183,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=183"},{"code":"5.1.05","program":"NL 911","account":"current","values":[2741550,3249600,3266300],"page":183,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=183"}]},"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"justice-and-public-safety","gross":[355441900,525872600,341873100],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[262000,316600,262000],"page":213,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=213"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1552700,1466900,1318300],"page":213,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=213"},{"code":"1.2.02","program":"Administrative and Policy Support","account":"current","values":[4369700,5210300,8255200],"page":214,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=214"},{"code":"1.2.03","program":"Legal Information Management","account":"current","values":[904800,917900,904800],"page":214,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=214"},{"code":"1.2.04","program":"Administrative Support","account":"capital","values":[1892000,1500500,1500500],"page":215,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=215"},{"code":"1.3.01","program":"Fines Administration","account":"current","values":[2590300,1189100,2590300],"page":215,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=215"},{"code":"2.1.01","program":"Civil Law","account":"current","values":[14440300,198309500,14443400],"page":216,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=216"},{"code":"2.1.02","program":"Sheriff's Office","account":"current","values":[8344000,6935700,8091200],"page":216,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=216"},{"code":"2.1.03","program":"Support Enforcement","account":"current","values":[1078600,991500,1119100],"page":217,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=217"},{"code":"2.2.01","program":"Criminal Law","account":"current","values":[12124200,9046100,10073500],"page":217,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=217"},{"code":"2.3.01","program":"Legal Aid","account":"current","values":[21255100,21112900,21112900],"page":218,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=218"},{"code":"2.3.02","program":"Commissions of Inquiry","account":"current","values":[100,0,100],"page":218,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=218"},{"code":"2.3.03","program":"Other Inquiries","account":"current","values":[3038700,5195100,5000000],"page":218,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=218"},{"code":"2.3.04","program":"Office of the Chief Medical Examiner","account":"current","values":[2784100,2800000,2647000],"page":219,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=219"},{"code":"2.3.05","program":"Human Rights","account":"current","values":[1145900,1177300,1043900],"page":219,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=219"},{"code":"2.3.06","program":"Office of the Public Trustee","account":"current","values":[820000,762300,820000],"page":220,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=220"},{"code":"2.3.07","program":"Electoral Districts Boundaries Commission","account":"current","values":[1138700,0,0],"page":220,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=220"},{"code":"2.4.01","program":"Legislative Counsel","account":"current","values":[584900,611300,584900],"page":221,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=221"},{"code":"3.1.01","program":"Supreme Court","account":"current","values":[8549500,8153500,9283200],"page":222,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=222"},{"code":"3.2.01","program":"Provincial Court","account":"current","values":[18241300,14205200,13550900],"page":222,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=222"},{"code":"4.1.01","program":"Royal Newfoundland Constabulary","account":"current","values":[78343200,72760500,76384800],"page":223,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=223"},{"code":"4.1.02","program":"Royal Canadian Mounted Police","account":"current","values":[114921100,111179400,106937000],"page":223,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=223"},{"code":"4.1.03","program":"RNC Public Complaints Commission","account":"current","values":[430200,600800,389600],"page":224,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=224"},{"code":"4.1.04","program":"Serious Incident Response Team","account":"current","values":[456900,419000,456100],"page":224,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=224"},{"code":"4.2.01","program":"Adult Corrections","account":"current","values":[51273700,54916100,50204500],"page":225,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=225"},{"code":"4.2.02","program":"Youth Secure Custody","account":"current","values":[4899900,6095100,4899900],"page":226,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=226"}]}},"Legislature":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"legislature","gross":[27460046,30897300,30897300],"programs":[{"code":"1.1.01","program":"Administrative Support","account":"current","values":[2036417,2145300,2257700],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=78"},{"code":"1.1.02","program":"Legislative Library and Records Management","account":"current","values":[713276,726900,727100],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=78"},{"code":"1.1.03","program":"Hansard and the Broadcast Centre","account":"current","values":[1066529,1147400,1147200],"page":79,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=79"},{"code":"1.1.04","program":"Members' Resources","account":"current","values":[7851854,8991900,8915100],"page":79,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=79"},{"code":"1.1.05","program":"House Operations","account":"current","values":[296661,360900,398400],"page":80,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=80"},{"code":"1.1.06","program":"Government Members Caucus","account":"current","values":[396814,425700,565000],"page":80,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=80"},{"code":"1.1.07","program":"Official Opposition Caucus","account":"current","values":[1159869,1234400,1084200],"page":81,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=81"},{"code":"1.1.08","program":"Third Party Caucus","account":"current","values":[423215,464100,443900],"page":81,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=81"},{"code":"2.1.01","program":"Auditor General Operations","account":"current","values":[3675528,3809700,3809700],"page":82,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=82"},{"code":"3.1.01","program":"Office of the Chief Electoral Officer","account":"current","values":[6023780,7479400,7479400],"page":83,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=83"},{"code":"4.1.01","program":"Office of the Citizens' Representative","account":"current","values":[801205,875500,833500],"page":83,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=83"},{"code":"5.1.01","program":"Office of the Child and Youth Advocate","account":"current","values":[1368092,1398900,1398900],"page":84,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=84"},{"code":"6.1.01","program":"Office of the Information and Privacy Commissioner","account":"current","values":[1225773,1337200,1337200],"page":84,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=84"},{"code":"7.1.01","program":"Office of the Seniors' Advocate","account":"current","values":[421033,500000,500000],"page":85,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=85"}]},"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"legislature","gross":[28471415,31503800,25923500],"programs":[{"code":"1.1.01","program":"Administrative Support","account":"current","values":[2093770,2391300,2306000],"page":81,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=81"},{"code":"1.1.02","program":"Legislative Library and Records Management","account":"current","values":[736623,759300,759300],"page":81,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=81"},{"code":"1.1.03","program":"Hansard and the Broadcast Centre","account":"current","values":[826761,845000,960000],"page":82,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=82"},{"code":"1.1.04","program":"Members' Resources","account":"current","values":[7434763,8217600,9138100],"page":82,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=82"},{"code":"1.1.05","program":"House Operations","account":"current","values":[218179,296900,405400],"page":83,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=83"},{"code":"1.1.06","program":"Government Members Caucus","account":"current","values":[375289,398400,391100],"page":83,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=83"},{"code":"1.1.07","program":"Official Opposition Caucus","account":"current","values":[1237399,1311400,1311400],"page":84,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=84"},{"code":"1.1.08","program":"Third Party Caucus","account":"current","values":[638237,663300,485200],"page":84,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=84"},{"code":"2.1.01","program":"Auditor General Operations","account":"current","values":[3512324,3934100,3934100],"page":85,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=85"},{"code":"3.1.01","program":"Office of the Chief Electoral Officer","account":"current","values":[7529766,8349600,1898700],"page":86,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=86"},{"code":"4.1.01","program":"Office of the Citizens' Representative","account":"current","values":[800677,1032900,1032900],"page":86,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=86"},{"code":"5.1.01","program":"Office of the Child and Youth Advocate","account":"current","values":[1313798,1439800,1439800],"page":87,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=87"},{"code":"6.1.01","program":"Office of the Information and Privacy Commissioner","account":"current","values":[1336545,1375600,1375600],"page":87,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=87"},{"code":"7.1.01","program":"Office of the Seniors' Advocate","account":"current","values":[417284,488600,485900],"page":88,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=88"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"legislature","gross":[23168961,26727500,26727500],"programs":[{"code":"1.1.01","program":"Administrative Support","account":"current","values":[1951903,2214500,2295700],"page":80,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=80"},{"code":"1.1.02","program":"Legislative Library and Records Management","account":"current","values":[703242,753800,753800],"page":80,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=80"},{"code":"1.1.03","program":"Hansard and the Broadcast Centre","account":"current","values":[780147,948600,948600],"page":81,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=81"},{"code":"1.1.04","program":"Members' Resources","account":"current","values":[7709880,9113000,9074000],"page":81,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=81"},{"code":"1.1.05","program":"House Operations","account":"current","values":[342996,439100,468600],"page":82,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=82"},{"code":"1.1.06","program":"Government Members Caucus","account":"current","values":[338806,398200,396700],"page":82,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=82"},{"code":"1.1.07","program":"Official Opposition Caucus","account":"current","values":[1196520,1248800,1258600],"page":83,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=83"},{"code":"1.1.08","program":"Third Party Caucus","account":"current","values":[424665,458000,458000],"page":83,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=83"},{"code":"2.1.01","program":"Auditor General Operations","account":"current","values":[3536504,3874400,3874400],"page":84,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=84"},{"code":"3.1.01","program":"Office of the Chief Electoral Officer","account":"current","values":[2382595,2936300,2856300],"page":85,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=85"},{"code":"4.1.01","program":"Office of the Citizens' Representative","account":"current","values":[845082,1030500,1030500],"page":85,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=85"},{"code":"5.1.01","program":"Office of the Child and Youth Advocate","account":"current","values":[1322751,1445400,1445400],"page":86,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=86"},{"code":"6.1.01","program":"Office of the Information and Privacy Commissioner","account":"current","values":[1335757,1380200,1380200],"page":86,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=86"},{"code":"7.1.01","program":"Office of the Seniors' Advocate","account":"current","values":[298113,486700,486700],"page":87,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=87"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"legislature","gross":[24758619,29810400,29810400],"programs":[{"code":"1.1.01","program":"Administrative Support","account":"current","values":[2117815,2332000,2332000],"page":77,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=77"},{"code":"1.1.02","program":"Legislative Library and Records Management","account":"current","values":[776549,783300,748600],"page":77,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=77"},{"code":"1.1.03","program":"Hansard and the Broadcast Centre","account":"current","values":[852814,972400,972400],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=78"},{"code":"1.1.04","program":"Members' Resources","account":"current","values":[7845032,9450500,9734500],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=78"},{"code":"1.1.05","program":"House Operations","account":"current","values":[474652,566600,413200],"page":79,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=79"},{"code":"1.1.06","program":"Government Members Caucus","account":"current","values":[396479,414000,399300],"page":79,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=79"},{"code":"1.1.07","program":"Official Opposition Caucus","account":"current","values":[1222151,1267900,1233700],"page":80,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=80"},{"code":"1.1.08","program":"Third Party Caucus","account":"current","values":[440165,482400,458400],"page":80,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=80"},{"code":"2.1.01","program":"Auditor General Operations","account":"current","values":[5095812,7552800,7552800],"page":81,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=81"},{"code":"3.1.01","program":"Office of the Chief Electoral Officer","account":"current","values":[1371383,1481800,1478300],"page":82,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=82"},{"code":"4.1.01","program":"Office of the Citizens' Representative","account":"current","values":[910504,1030500,1030500],"page":82,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=82"},{"code":"5.1.01","program":"Office of the Child and Youth Advocate","account":"current","values":[1315621,1445400,1445400],"page":83,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=83"},{"code":"6.1.01","program":"Office of the Information and Privacy Commissioner","account":"current","values":[1437380,1524600,1524600],"page":83,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=83"},{"code":"7.1.01","program":"Office of the Seniors' Advocate","account":"current","values":[502262,506200,486700],"page":84,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=84"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"legislature","gross":[28504821,32639500,32639500],"programs":[{"code":"1.1.01","program":"Administrative Support","account":"current","values":[2445390,2519000,2493500],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=75"},{"code":"1.1.02","program":"Legislative Library and Records Management","account":"current","values":[778592,790200,779000],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=75"},{"code":"1.1.03","program":"Hansard and the Broadcast Centre","account":"current","values":[839736,974300,979400],"page":76,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=76"},{"code":"1.1.04","program":"Members' Resources","account":"current","values":[8124544,9492000,9920600],"page":76,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=76"},{"code":"1.1.05","program":"House Operations","account":"current","values":[344763,384100,417900],"page":77,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=77"},{"code":"1.1.06","program":"Government Members Caucus","account":"current","values":[399172,423700,443500],"page":77,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=77"},{"code":"1.1.07","program":"Official Opposition Caucus","account":"current","values":[1206106,1269100,1269100],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=78"},{"code":"1.1.08","program":"Third Party Caucus","account":"current","values":[461960,502100,502100],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=78"},{"code":"2.1.01","program":"Auditor General Operations","account":"current","values":[6764979,8800600,8800600],"page":79,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=79"},{"code":"3.1.01","program":"Office of the Chief Electoral Officer","account":"current","values":[2320874,2426600,2256200],"page":80,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=80"},{"code":"4.1.01","program":"Office of the Citizens' Representative","account":"current","values":[985074,1099500,1062600],"page":80,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=80"},{"code":"5.1.01","program":"Office of the Child and Youth Advocate","account":"current","values":[1434501,1493700,1493700],"page":81,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=81"},{"code":"6.1.01","program":"Office of the Information and Privacy Commissioner","account":"current","values":[1672936,1690500,1451500],"page":81,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=81"},{"code":"7.1.01","program":"Office of the Seniors' Advocate","account":"current","values":[548755,594800,594800],"page":82,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=82"},{"code":"8.1.01","program":"Office of the Commissioner for Legislative S Standards","account":"current","values":[177439,179300,175000],"page":82,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=82"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"legislature","gross":[31254561,35696000,35378300],"programs":[{"code":"1.1.01","program":"Administrative Support","account":"current","values":[1871706,1970100,2043600],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=78"},{"code":"1.1.02","program":"Legislative Library, Proceedings Support and Research, Records Management, and Hansard","account":"current","values":[1222107,1312700,1312700],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=78"},{"code":"1.1.03","program":"Committees, Policy and Communications","account":"current","values":[1366905,1560400,1560400],"page":79,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=79"},{"code":"1.1.04","program":"Members' Resources","account":"current","values":[8190838,9177700,9463600],"page":79,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=79"},{"code":"1.1.05","program":"House Operations","account":"current","values":[278316,367200,420400],"page":80,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=80"},{"code":"1.1.06","program":"Government Members Caucus","account":"current","values":[379922,422900,452400],"page":80,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=80"},{"code":"1.1.07","program":"Official Opposition Caucus","account":"current","values":[1812602,1822300,1262600],"page":81,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=81"},{"code":"1.1.08","program":"Third Party Caucus","account":"current","values":[468887,492900,510800],"page":81,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=81"},{"code":"2.1.01","program":"Auditor General Operations","account":"current","values":[7872792,9294100,9294100],"page":82,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=82"},{"code":"3.1.01","program":"Office of the Chief Electoral Officer","account":"current","values":[2764051,3948800,3926500],"page":83,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=83"},{"code":"4.1.01","program":"Office of the Citizens' Representative","account":"current","values":[961074,1110500,1110500],"page":84,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=84"},{"code":"5.1.01","program":"Office of the Child and Youth Advocate","account":"current","values":[1705648,1748300,1530300],"page":85,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=85"},{"code":"6.1.01","program":"Office of the Information and Privacy Commissioner","account":"current","values":[1501996,1546600,1546600],"page":85,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=85"},{"code":"7.1.01","program":"Office of the Seniors' Advocate","account":"current","values":[612377,660100,660100],"page":86,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=86"},{"code":"8.1.01","program":"Office of the Commissioner for Legislative Standards","account":"current","values":[245340,261400,283700],"page":86,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=86"}]},"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"legislature","gross":[35285600,39002400,41554200],"programs":[{"code":"1.1.01","program":"Administrative Support","account":"current","values":[2227000,2220600,2264500],"page":93,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=93"},{"code":"1.1.02","program":"Legislative Library, Proceedings Support and Research, Records Management and Hansard","account":"current","values":[1396500,1293200,1339100],"page":93,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=93"},{"code":"1.1.03","program":"Committees, Policy and Communications","account":"current","values":[961000,898600,817200],"page":94,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=94"},{"code":"1.1.04","program":"Members' Resources","account":"current","values":[9473700,8575000,9501400],"page":94,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=94"},{"code":"1.1.05","program":"House Operations","account":"current","values":[509900,261000,424500],"page":95,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=95"},{"code":"1.1.06","program":"Government Members Caucus","account":"current","values":[475900,480800,403600],"page":95,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=95"},{"code":"1.1.07","program":"Official Opposition Caucus","account":"current","values":[1407000,1565000,1370900],"page":96,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=96"},{"code":"1.1.08","program":"Third Party Caucus","account":"current","values":[489700,449900,491800],"page":96,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=96"},{"code":"2.1.01","program":"Auditor General Operations","account":"current","values":[9430400,8986400,9430400],"page":97,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=97"},{"code":"3.1.01","program":"Office of the Chief Electoral Officer","account":"current","values":[2729200,9177800,10100600],"page":98,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=98"},{"code":"4.1.01","program":"Office of the Citizens' Representative","account":"current","values":[1208900,1028500,1123000],"page":99,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=99"},{"code":"5.1.01","program":"Office of the Child and Youth Advocate","account":"current","values":[1684500,1575800,1674300],"page":100,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=100"},{"code":"6.1.01","program":"Office of the Information and Privacy Commissioner","account":"current","values":[1617600,1604400,1618100],"page":101,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=101"},{"code":"7.1.01","program":"Office of the Seniors' Advocate","account":"current","values":[706000,638000,706000],"page":102,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=102"},{"code":"8.1.01","program":"Office of the Commissioner for Legislative Standards","account":"current","values":[333000,247400,288800],"page":103,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=103"},{"code":"9.1.01","program":"Office of the Disability Advocate","account":"current","values":[635300,0,0],"page":104,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=104"}]}},"Municipal Affairs and Environment":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"municipal-affairs-and-environment","gross":[215943413,315472700,306464600],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[214005,239400,239400],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=165"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1513001,1649800,1699800],"page":165,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=165"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[285534,327400,320000],"page":166,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=166"},{"code":"1.2.03","program":"Strategic Financial Management","account":"current","values":[724373,753900,813900],"page":166,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=166"},{"code":"2.1.01","program":"Local Governance and Planning","account":"current","values":[789798,961600,1016500],"page":167,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=167"},{"code":"2.2.01","program":"Policy and Strategic Planning","account":"current","values":[1080617,1122200,1142200],"page":167,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=167"},{"code":"2.3.01","program":"Fire Services","account":"current","values":[1342295,1424300,1394300],"page":168,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=168"},{"code":"2.3.02","program":"Emergency Services","account":"current","values":[606746,623000,603000],"page":168,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=168"},{"code":"2.3.03","program":"Disaster Assistance","account":"current","values":[946925,1846600,1846600],"page":169,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=169"},{"code":"3.1.01","program":"Regional Support","account":"current","values":[974219,1029600,1049600],"page":169,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=169"},{"code":"3.1.02","program":"Municipal Finance","account":"current","values":[534391,604700,644700],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=170"},{"code":"3.2.01","program":"Industrial Water Services","account":"current","values":[184268,239700,239700],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=170"},{"code":"3.3.01","program":"Municipal Debt Servicing","account":"current","values":[429161,429700,408100],"page":170,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=170"},{"code":"3.3.02","program":"Municipal Debt Servicing - Principal","account":"current","values":[6457586,6457600,6260900],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=171"},{"code":"3.3.03","program":"Municipal Operating Grants","account":"current","values":[21861852,22000000,22000000],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=171"},{"code":"3.3.04","program":"Special Assistance","account":"current","values":[11001869,11029600,2014000],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=171"},{"code":"3.3.05","program":"Community Enhancement","account":"current","values":[3948506,4964700,4964700],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=171"},{"code":"3.3.06","program":"Provincial Gas Tax Revenue Sharing","account":"current","values":[7055945,7100000,7100000],"page":171,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=171"},{"code":"3.4.01","program":"Municipal Infrastructure","account":"current","values":[48295799,53038800,53664800],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=172"},{"code":"3.4.02","program":"Federal/provincial Infrastructure Programs","account":"current","values":[53884636,77980100,78980100],"page":172,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=172"},{"code":"3.4.03","program":"Canada/newfoundland and Labrador Gas Tax Program","account":"current","values":[38015682,88208100,88208100],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=173"},{"code":"3.4.04","program":"Fire Protection Vehicles and Equipment","account":"current","values":[2822886,2880000,2880000],"page":173,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=173"},{"code":"4.1.01","program":"Pollution Prevention","account":"current","values":[3233860,3718800,2288700],"page":174,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=174"},{"code":"4.2.01","program":"Water Resources Management","account":"current","values":[5303491,5453600,5017700],"page":174,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=174"},{"code":"4.2.02","program":"Water Quality Agreement","account":"current","values":[1111890,1180700,1180700],"page":175,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=175"},{"code":"4.3.01","program":"Environmental Assessment and Sustainable Development","account":"current","values":[483533,540100,580100],"page":175,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=175"},{"code":"5.1.01","program":"Climate Change","account":"current","values":[1405570,1650900,1889200],"page":176,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=176"},{"code":"5.1.02","program":"Low Carbon Economy Fund","account":"current","values":[1434975,18017800,18017800],"page":176,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=176"}]}},"Natural Resources":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"natural-resources","gross":[415668316,559873700,559873700],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[225215,277200,247200],"page":115,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=115"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1341178,1566800,1566800],"page":115,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=115"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[836161,997100,997100],"page":116,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=116"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[200782,202100,100],"page":116,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=116"},{"code":"2.1.01","program":"Geological Survey","account":"current","values":[4474808,4659400,4635100],"page":117,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=117"},{"code":"2.1.02","program":"Mineral Lands","account":"current","values":[1379426,1469900,1469900],"page":117,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=117"},{"code":"2.1.03","program":"Mineral Development","account":"current","values":[2886196,3705000,4021300],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=118"},{"code":"3.1.01","program":"Energy Policy","account":"current","values":[3114616,3464100,3555100],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=118"},{"code":"3.1.02","program":"Petroleum Development","account":"current","values":[1654485,1823000,1642000],"page":119,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=119"},{"code":"3.1.03","program":"Canada/newfoundland and Labrador Offshore Petroleum Board","account":"current","values":[11187500,11187500,11187500],"page":119,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=119"},{"code":"3.1.04","program":"Royalties and Benefits","account":"current","values":[2207706,2475100,2505100],"page":119,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=119"},{"code":"3.1.05","program":"Innovation and Business Development Fund","account":"current","values":[2685671,9000000,9000000],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=120"},{"code":"3.1.06","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"current","values":[3370072,27739500,27739500],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=120"},{"code":"3.1.07","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"capital","values":[904500,112107000,112107000],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=120"},{"code":"3.1.08","program":"Energy Initiatives","account":"capital","values":[379200000,379200000,379200000],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=120"}]}},"Newfoundland and Labrador Housing Corporation":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"newfoundland-and-labrador-housing-corporation","gross":[46730700,47508500,45238500],"programs":[{"code":"1.1.01","program":"Housing Operations and Assistance","account":"current","values":[46730700,47508500,45238500],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=178"}]},"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"newfoundland-and-labrador-housing-corporation","gross":[50944750,51463550,50546800],"programs":[{"code":"1.1.01","program":"Housing Operations and Assistance","account":"current","values":[50944750,51463550,50546800],"page":184,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=184"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"newfoundland-and-labrador-housing-corporation","gross":[47429100,47855400,46943400],"programs":[{"code":"1.1.01","program":"Housing Operations and Assistance","account":"current","values":[47429100,47855400,46943400],"page":191,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=191"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"newfoundland-and-labrador-housing-corporation","gross":[56597600,56597600,47080500],"programs":[{"code":"1.1.01","program":"Housing Operations and Assistance","account":"current","values":[56597600,56597600,47080500],"page":189,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=189"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"newfoundland-and-labrador-housing-corporation","gross":[86187900,86575600,76601500],"programs":[{"code":"1.1.01","program":"Housing Operations and Assistance","account":"current","values":[77663300,77663300,68201500],"page":181,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=181"},{"code":"1.1.02","program":"Housing Operations and Assistance","account":"capital","values":[8524600,8912300,8400000],"page":181,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=181"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"newfoundland-and-labrador-housing-corporation","gross":[161737500,161737500,161737500],"programs":[{"code":"1.1.01","program":"Housing Operations and Assistance","account":"current","values":[136812500,136812500,136812500],"page":191,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=191"},{"code":"1.1.02","program":"Housing Operations and Assistance","account":"capital","values":[24925000,24925000,24925000],"page":191,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=191"}]}},"Public Procurement Agency":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"public-procurement-agency","gross":[1785992,2097500,2097500],"programs":[{"code":"1.1.01","program":"Public Procurement Agency","account":"current","values":[1785992,2097500,2097500],"page":47,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=47"}]},"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"public-procurement-agency","gross":[1903672,2160000,2160000],"programs":[{"code":"1.1.01","program":"Public Procurement Agency","account":"current","values":[1903672,2160000,2160000],"page":57,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=57"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"public-procurement-agency","gross":[1851480,2147600,2147600],"programs":[{"code":"1.1.01","program":"Public Procurement Agency","account":"current","values":[1851480,2147600,2147600],"page":56,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=56"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"public-procurement-agency","gross":[1812446,2157600,2157600],"programs":[{"code":"1.1.01","program":"Public Procurement Agency","account":"current","values":[1812446,2157600,2157600],"page":53,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=53"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"public-procurement-agency","gross":[1937540,2239200,2239200],"programs":[{"code":"1.1.01","program":"Public Procurement Agency","account":"current","values":[1937540,2239200,2239200],"page":54,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=54"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"public-procurement-agency","gross":[2346037,2689100,2689100],"programs":[{"code":"1.1.01","program":"Public Procurement Agency","account":"current","values":[2346037,2689100,2689100],"page":55,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=55"}]},"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"public-procurement-agency","gross":[2740100,2242600,2740100],"programs":[{"code":"1.1.01","program":"Public Procurement Agency","account":"current","values":[2740100,2242600,2740100],"page":65,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=65"}]}},"Public Service Commission":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"public-service-commission","gross":[2355191,2359400,2354800],"programs":[{"code":"1.1.01","program":"Services to Government and Agencies","account":"current","values":[2355191,2359400,2354800],"page":49,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=49"}]},"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"public-service-commission","gross":[10868410,12142100,12142100],"programs":[{"code":"1.1.01","program":"Services to Government and Agencies","account":"current","values":[4452482,4962300,4962300],"page":59,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=59"},{"code":"1.2.01","program":"Centre for Learning and Development","account":"current","values":[1534736,1939300,1989300],"page":59,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=59"},{"code":"1.2.02","program":"Employee Safety and Wellness","account":"current","values":[1213460,1260800,1210800],"page":60,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=60"},{"code":"1.2.03","program":"Office of Employment Equity for Persons with Disabilities","account":"current","values":[3667732,3979700,3979700],"page":60,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=60"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"public-service-commission","gross":[11093454,11730800,11730800],"programs":[{"code":"1.1.01","program":"Executive and Corporate Services","account":"current","values":[1143240,1163400,1365100],"page":58,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=58"},{"code":"1.2.01","program":"Centre for Learning and Development","account":"current","values":[1830155,1918700,1979900],"page":58,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=58"},{"code":"1.2.02","program":"Strategic Staffing","account":"current","values":[2103877,2166800,2373900],"page":59,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=59"},{"code":"1.2.03","program":"Employee Safety and Wellness","account":"current","values":[654041,671000,650000],"page":59,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=59"},{"code":"1.2.04","program":"Office of Employment Equity for Persons with Disabilities","account":"current","values":[3598727,3974400,3974400],"page":59,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=59"},{"code":"1.2.05","program":"Employee Assistance and Respectful Workplace Program","account":"current","values":[1763414,1836500,1387500],"page":60,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=60"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"public-service-commission","gross":[11146648,11968800,11968800],"programs":[{"code":"1.1.01","program":"Executive and Corporate Services","account":"current","values":[1208682,1256600,1367600],"page":55,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=55"},{"code":"1.2.01","program":"Centre for Learning and Development","account":"current","values":[1715960,1982800,1982800],"page":55,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=55"},{"code":"1.2.02","program":"Strategic Staffing","account":"current","values":[2190477,2351200,2381200],"page":56,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=56"},{"code":"1.2.03","program":"Employee Safety and Wellness","account":"current","values":[654836,665200,653200],"page":56,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=56"},{"code":"1.2.04","program":"Office of Employment Equity for Persons with Disabilities","account":"current","values":[3684807,3994600,3994600],"page":56,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=56"},{"code":"1.2.05","program":"Employee Assistance and Respectful Workplace Program","account":"current","values":[1691886,1718400,1589400],"page":57,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=57"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"public-service-commission","gross":[10841902,11787900,11787900],"programs":[{"code":"1.1.01","program":"Executive and Corporate Services","account":"current","values":[1341472,1382500,1418500],"page":56,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=56"},{"code":"1.2.01","program":"Centre for Learning and Development","account":"current","values":[1528637,1873000,2021000],"page":56,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=56"},{"code":"1.2.02","program":"Strategic Staffing","account":"current","values":[1970089,2045900,2007900],"page":57,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=57"},{"code":"1.2.03","program":"Employee Safety and Wellness","account":"current","values":[695076,703200,678200],"page":57,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=57"},{"code":"1.2.04","program":"Office of Employment Equity for Persons with Disabilities","account":"current","values":[3602082,4044000,4044000],"page":57,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=57"},{"code":"1.2.05","program":"Employee Assistance and Respectful Workplace Program","account":"current","values":[1704546,1739300,1618300],"page":58,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=58"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"public-service-commission","gross":[11749848,12181600,12181600],"programs":[{"code":"1.1.01","program":"Executive and Corporate Services","account":"current","values":[1387457,1405700,1444700],"page":57,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=57"},{"code":"1.2.01","program":"Centre for Learning and Development","account":"current","values":[1963986,1999700,2140700],"page":57,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=57"},{"code":"1.2.02","program":"Strategic Staffing","account":"current","values":[2101502,2126900,2146900],"page":58,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=58"},{"code":"1.2.03","program":"Employee Safety and Wellness","account":"current","values":[710965,726100,691100],"page":58,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=58"},{"code":"1.2.04","program":"Office of Employment Equity for Persons with Disabilities","account":"current","values":[3799564,4125000,4125000],"page":58,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=58"},{"code":"1.2.05","program":"Employee Assistance and Respectful Workplace Program","account":"current","values":[1786374,1798200,1633200],"page":59,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=59"}]},"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"public-service-commission","gross":[12329100,12553700,12329100],"programs":[{"code":"1.1.01","program":"Executive and Corporate Services","account":"current","values":[1471400,1751900,1471400],"page":69,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=69"},{"code":"1.2.01","program":"Centre for Learning and Development","account":"current","values":[2110700,2098700,2110700],"page":69,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=69"},{"code":"1.2.02","program":"Strategic Staffing","account":"current","values":[2186700,2170000,2186700],"page":70,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=70"},{"code":"1.2.03","program":"Employee Safety and Wellness","account":"current","values":[704200,731700,704200],"page":70,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=70"},{"code":"1.2.04","program":"Office of Employment Equity for Persons with Disabilities","account":"current","values":[4207700,4200000,4207700],"page":71,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=71"},{"code":"1.2.05","program":"Employee Assistance and Respectful Workplace Program","account":"current","values":[1648400,1601400,1648400],"page":71,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=71"}]}},"Service Newfoundland and Labrador":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"service-newfoundland-and-labrador","gross":[32785738,34627800,34627800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[219401,229300,229300],"page":51,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=51"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1535221,1571400,1506400],"page":51,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=51"},{"code":"1.2.02","program":"French Language Services","account":"current","values":[486039,499600,499600],"page":52,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=52"},{"code":"2.1.01","program":"Consumer Affairs","account":"current","values":[785690,803600,777700],"page":52,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=52"},{"code":"2.1.02","program":"Financial Services Regulation","account":"current","values":[825404,1029400,1116900],"page":53,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=53"},{"code":"2.1.03","program":"Pensions Benefit Standards","account":"current","values":[132104,179100,254100],"page":53,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=53"},{"code":"2.1.04","program":"Commercial Registrations","account":"current","values":[1969137,2051600,2051600],"page":53,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=53"},{"code":"2.2.01","program":"Vital Statistics Registry","account":"current","values":[922484,938100,935900],"page":54,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=54"},{"code":"2.2.02","program":"Queen's Printer","account":"current","values":[9686,19200,19200],"page":54,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=54"},{"code":"2.2.03","program":"Printing and Micrographic Services","account":"current","values":[1656900,1676500,1676500],"page":55,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=55"},{"code":"3.1.01","program":"Motor Registration Division","account":"current","values":[9538698,9797400,9787400],"page":55,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=55"},{"code":"3.2.01","program":"Support Services","account":"current","values":[2670776,2724400,2665000],"page":56,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=56"},{"code":"3.2.02","program":"Regional Services","account":"current","values":[7267590,7468100,7468100],"page":56,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=56"},{"code":"3.3.01","program":"Occupational Health and Safety Inspections","account":"current","values":[3560175,4226900,4236900],"page":57,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=57"},{"code":"3.4.01","program":"Assistance to St. Lawrence Miners' Dependents","account":"current","values":[24085,25000,25000],"page":57,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=57"},{"code":"3.4.02","program":"Assistance to Outside Agencies","account":"current","values":[15000,18000,8000],"page":57,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=57"},{"code":"4.1.01","program":"Workplace Health, Safety and Compensation Review","account":"current","values":[1167348,1370200,1370200],"page":58,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=58"}]}},"Tourism, Culture, Industry and Innovation":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"tourism-culture-industry-and-innovation","gross":[87061810,97551600,97484500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[211680,264700,264700],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=122"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[947382,990900,990900],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=122"},{"code":"1.2.02","program":"Corporate Services","account":"current","values":[1097760,1214100,1214100],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=123"},{"code":"2.1.01","program":"Accelerated Growth","account":"current","values":[1521588,2188400,2393400],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=123"},{"code":"2.1.02","program":"Investment Attraction Fund","account":"capital","values":[1981944,6280000,8000000],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=124"},{"code":"2.2.01","program":"Business Analysis","account":"current","values":[1578176,2577800,2643300],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=124"},{"code":"2.3.01","program":"Innovation and Business Investment","account":"current","values":[16836000,16836000,16836000],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=124"},{"code":"3.1.01","program":"Sector Diversification","account":"current","values":[3442238,4109000,2739000],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=125"},{"code":"3.2.01","program":"Regional Economic and Business Development","account":"current","values":[3876683,4319900,4502000],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=125"},{"code":"3.3.01","program":"Comprehensive Economic Development","account":"current","values":[7338146,9960600,9960600],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=126"},{"code":"3.4.01","program":"Sector Research","account":"current","values":[604390,667100,663600],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=126"},{"code":"4.1.01","program":"Tourism","account":"current","values":[14833744,15029200,15002200],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=127"},{"code":"4.1.02","program":"Marble Mountain Development Corporation","account":"current","values":[656400,656400,306400],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=127"},{"code":"4.1.03","program":"Marble Mountain Development Corporation","account":"capital","values":[400000,400000,400000],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=127"},{"code":"4.2.01","program":"Arts and Culture Centres","account":"current","values":[6669691,6724400,6594400],"page":128,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=128"},{"code":"4.2.02","program":"Arts, Heritage and Historic Development","account":"current","values":[5915649,6143700,6138700],"page":128,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=128"},{"code":"4.2.03","program":"Newfoundland and Labrador Arts Council","account":"current","values":[2936600,2936600,2936600],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=129"},{"code":"4.2.04","program":"The Rooms Corporation of Newfoundland and Labrador","account":"current","values":[6446300,6446300,6280800],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=129"},{"code":"4.2.05","program":"Newfoundland and Labrador Film Development Corporation","account":"current","values":[678100,678100,611000],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=129"},{"code":"4.2.06","program":"Heritage Foundation of Newfoundland and Labrador","account":"current","values":[398000,398000,398000],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=129"},{"code":"4.2.07","program":"Newfoundland and Labrador Film Development Corporation","account":"capital","values":[4000000,4000000,4000000],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=129"},{"code":"4.3.01","program":"C.a. Pippy Park Commission","account":"current","values":[261000,261000,261000],"page":130,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=130"},{"code":"4.3.02","program":"Park Operations","account":"current","values":[4430339,4469400,4347800],"page":130,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=130"}]}},"Transportation and Works":{"2019-20":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf","slug":"transportation-and-works","gross":[539567954,560426400,560108000],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[277621,279400,285100],"page":60,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=60"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1084594,1084700,1092700],"page":60,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=60"},{"code":"1.2.02","program":"Administration and Support Services","account":"current","values":[6943248,6963700,6745400],"page":61,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=61"},{"code":"1.2.03","program":"Strategic and Support Services","account":"current","values":[3603427,3656200,3708100],"page":61,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=61"},{"code":"1.2.04","program":"Air Subsidies","account":"current","values":[592950,600000,600000],"page":61,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=61"},{"code":"1.2.05","program":"Administrative Support","account":"capital","values":[0,100,100],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=62"},{"code":"1.2.06","program":"Land Acquisition","account":"capital","values":[141501,167000,2000000],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=62"},{"code":"2.1.01","program":"Administration and Support Services","account":"current","values":[8112565,8134100,7382800],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=62"},{"code":"2.1.02","program":"Summer Maintenance and Repairs","account":"current","values":[23399215,23403800,23764000],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=63"},{"code":"2.1.03","program":"Snow and Ice Control","account":"current","values":[67515770,67629200,59462100],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=63"},{"code":"2.2.01","program":"Maintenance of Equipment","account":"current","values":[37862465,37904000,37280300],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=64"},{"code":"2.2.02","program":"Equipment Acquisitions","account":"capital","values":[4948084,4951400,5335400],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=64"},{"code":"2.3.01","program":"Building Utilities and Maintenance","account":"current","values":[43981102,44226100,41512100],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=64"},{"code":"2.3.02","program":"Leased Accommodations","account":"current","values":[20861541,20873100,20971100],"page":65,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=65"},{"code":"2.3.03","program":"Alterations and Improvements to Existing Facilities","account":"current","values":[4583769,4585000,4830000],"page":65,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=65"},{"code":"2.3.04","program":"School Facilities - Alterations and Improvements to Existing Facilities","account":"current","values":[11883963,12037800,14491500],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=66"},{"code":"2.3.05","program":"Low Carbon Economy","account":"capital","values":[3709437,7134900,7134900],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=66"},{"code":"2.4.01","program":"Airstrip Operations","account":"current","values":[1581501,1599700,1665500],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=67"},{"code":"2.4.02","program":"Airstrips","account":"current","values":[0,100,100],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=67"},{"code":"2.4.03","program":"Airstrips","account":"capital","values":[980374,999900,999900],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=67"},{"code":"3.1.01","program":"Administration and Support Services","account":"current","values":[737448,739500,916900],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=68"},{"code":"3.1.02","program":"Pre-engineering","account":"current","values":[433707,435900,435900],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=68"},{"code":"3.1.03","program":"Administrative Support","account":"capital","values":[112600,112600,112600],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=68"},{"code":"3.2.01","program":"Improvements - Provincial Roads","account":"current","values":[13987862,14122800,12600000],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=69"},{"code":"3.2.02","program":"Federal - Provincial Cost-shared Agreements","account":"current","values":[4289280,5113900,7995900],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=69"},{"code":"3.2.03","program":"Improvement and Construction - Provincial Roads","account":"capital","values":[59054304,59775900,36400000],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=69"},{"code":"3.2.04","program":"Canada/newfoundland and Labrador Infrastructure Framework Agreement","account":"capital","values":[35765,242400,1642400],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=70"},{"code":"3.2.05","program":"Trans Labrador Highway","account":"capital","values":[41206484,45859000,45859000],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=70"},{"code":"3.2.06","program":"Federal - Provincial Cost-shared Agreements","account":"capital","values":[38582045,41757800,60833700],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=70"},{"code":"3.3.01","program":"Resource Roads Construction","account":"capital","values":[3432535,3454200,3689300],"page":71,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=71"},{"code":"3.4.01","program":"Administration and Support Services","account":"current","values":[3439794,3446200,3132700],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=72"},{"code":"3.4.02","program":"School Facilities - New Construction and Alterations to Existing Facilities","account":"capital","values":[32322609,38211800,46224600],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=72"},{"code":"3.4.03","program":"Development of New Facilities","account":"capital","values":[1876494,1900100,2300100],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=72"},{"code":"3.4.04","program":"Justice Infrastructure","account":"capital","values":[224134,906000,1600000],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=73"},{"code":"3.5.01","program":"Ferry Terminals","account":"current","values":[1394510,1416300,1501000],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=73"},{"code":"3.5.02","program":"Ferry Terminals","account":"capital","values":[2739972,2750000,3000000],"page":74,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=74"},{"code":"4.1.01","program":"Ferry Operations","account":"current","values":[71569116,71836000,70516600],"page":74,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=74"},{"code":"4.1.02","program":"Ferry Vessel Refits","account":"current","values":[8626289,8629000,7000000],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=75"},{"code":"4.1.03","program":"Ferry Vessel Refits","account":"capital","values":[2353366,2371000,3000000],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=75"},{"code":"4.1.04","program":"Ferry Vessels","account":"capital","values":[0,100,100],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=75"},{"code":"4.2.01","program":"Government-operated Aircraft","account":"current","values":[11086513,11115600,12086000],"page":76,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=76"},{"code":"4.2.02","program":"Government-operated Aircraft","account":"capital","values":[0,100,100],"page":76,"source":"https://www.gov.nl.ca/exec/tbs/files/FINAL-for-the-web-The-Report-1-1.pdf#page=76"}]}},"Digital Government and Service Newfoundland and Labrador":{"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"digital-government-and-service-newfoundland-and-labrador","gross":[32052406,34527000,34527000],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[159654,238600,238600],"page":28,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=28"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1603609,1634600,1634600],"page":28,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=28"},{"code":"1.2.02","program":"French Language Services","account":"current","values":[458694,518300,513100],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=29"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[263152,417000,320000],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=29"},{"code":"2.1.01","program":"Consumer Affairs","account":"current","values":[745172,843000,843000],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=30"},{"code":"2.1.02","program":"Financial Services Regulation","account":"current","values":[761350,903600,998000],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=30"},{"code":"2.1.03","program":"Pensions Benefit Standards","account":"current","values":[270881,275700,254100],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=30"},{"code":"2.1.04","program":"Commercial Registrations","account":"current","values":[1919244,1985100,1985100],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=31"},{"code":"2.2.01","program":"Vital Statistics Registry","account":"current","values":[1081462,1116000,1048400],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=31"},{"code":"2.2.02","program":"Queen's Printer","account":"current","values":[6850,8800,8800],"page":32,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=32"},{"code":"2.2.03","program":"Printing and Micrographic Services","account":"current","values":[1587693,1694800,1791800],"page":32,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=32"},{"code":"3.1.01","program":"Motor Registration Division","account":"current","values":[9744458,9989700,9989700],"page":33,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=33"},{"code":"3.2.01","program":"Support Services","account":"current","values":[2730547,2814100,2643600],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=34"},{"code":"3.2.02","program":"Regional Services","account":"current","values":[7432390,7692800,7863300],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=34"},{"code":"3.3.01","program":"Occupational Health and Safety Inspections","account":"current","values":[3268330,4363400,4363400],"page":35,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=35"},{"code":"3.4.01","program":"Assistance to St. Lawrence Miners' Dependents","account":"current","values":[18920,23500,23500],"page":35,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=35"},{"code":"3.4.02","program":"Assistance to Outside Agencies","account":"current","values":[0,8000,8000],"page":35,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=35"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"digital-government-and-service-newfoundland-and-labrador","gross":[32127484,35612300,35190100],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[201943,232700,232700],"page":28,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=28"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1548431,1557600,1492600],"page":28,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=28"},{"code":"1.2.02","program":"French Language Services","account":"current","values":[454691,512200,512200],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=29"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[186565,370000,370000],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=29"},{"code":"2.1.01","program":"Consumer Affairs","account":"current","values":[601749,696600,796600],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=30"},{"code":"2.1.02","program":"Financial Services Regulation","account":"current","values":[867581,1036800,1036800],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=30"},{"code":"2.1.03","program":"Pensions Benefit Standards","account":"current","values":[217335,267700,267700],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=30"},{"code":"2.1.04","program":"Commercial Registrations","account":"current","values":[2054629,2195200,2025200],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=31"},{"code":"2.2.01","program":"Vital Statistics Registry","account":"current","values":[803235,843300,840800],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=31"},{"code":"2.2.02","program":"Queen's Printer","account":"current","values":[4248,8800,8800],"page":32,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=32"},{"code":"2.2.03","program":"Printing and Micrographic Services","account":"current","values":[1611241,1785500,1785500],"page":32,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=32"},{"code":"3.1.01","program":"Motor Registration Division","account":"current","values":[9607442,10155100,10157600],"page":33,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=33"},{"code":"3.2.01","program":"Support Services","account":"current","values":[2405460,2583700,2583700],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=34"},{"code":"3.2.02","program":"Regional Services","account":"current","values":[7225786,7759700,7759700],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=34"},{"code":"3.2.03","program":"Collection Services","account":"current","values":[1037250,1227100,939900],"page":35,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=35"},{"code":"3.3.01","program":"Occupational Health and Safety Inspections","account":"current","values":[3280126,4351300,4351300],"page":36,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=36"},{"code":"3.4.01","program":"Assistance to St. Lawrence Miners' Dependents","account":"current","values":[17272,21000,21000],"page":36,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=36"},{"code":"3.4.02","program":"Assistance to Outside Agencies","account":"current","values":[2500,8000,8000],"page":36,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=36"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"digital-government-and-service-newfoundland-and-labrador","gross":[34178484,35536700,35536000],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[203681,240500,240500],"page":28,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=28"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1871661,1878300,1632100],"page":28,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=28"},{"code":"1.2.02","program":"French Language Services","account":"current","values":[480598,527200,513800],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=29"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[320855,325600,92000],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=29"},{"code":"2.1.01","program":"Consumer and Financial Services","account":"current","values":[1496226,1552700,1685700],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=30"},{"code":"2.1.02","program":"Pensions Benefits Standards","account":"current","values":[242978,265800,265800],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=30"},{"code":"2.1.03","program":"Commercial Registrations","account":"current","values":[2128632,2171200,2071200],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=31"},{"code":"2.2.01","program":"Vital Statistics Registry","account":"current","values":[975604,980900,804900],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=31"},{"code":"2.2.02","program":"King's Printer","account":"current","values":[7628,7900,7900],"page":32,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=32"},{"code":"2.2.03","program":"Printing and Micrographic Services","account":"current","values":[1687006,1795200,1795200],"page":32,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=32"},{"code":"2.2.04","program":"Collection Services","account":"current","values":[1090684,1158400,1356100],"page":32,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=32"},{"code":"3.1.01","program":"Motor Registration Division","account":"current","values":[9654010,9770800,10098000],"page":33,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=33"},{"code":"3.2.01","program":"Support Services","account":"current","values":[2221948,2352100,2715500],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=34"},{"code":"3.2.02","program":"Regional Services","account":"current","values":[8097854,8114800,7862000],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=34"},{"code":"3.3.01","program":"Occupational Health and Safety Inspections","account":"current","values":[3679651,4369800,4369800],"page":35,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=35"},{"code":"3.4.01","program":"Assistance to St. Lawrence Miners' Dependents","account":"current","values":[13718,17500,17500],"page":35,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=35"},{"code":"3.4.02","program":"Assistance to Outside Agencies","account":"current","values":[5750,8000,8000],"page":35,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=35"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"digital-government-and-service-newfoundland-and-labrador","gross":[35011545,36571100,36571100],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[225241,246400,242400],"page":27,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=27"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1912873,1944800,1794800],"page":27,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=27"},{"code":"1.2.02","program":"French Language Services","account":"current","values":[511408,528500,528500],"page":28,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=28"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[156654,157700,100],"page":28,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=28"},{"code":"2.1.01","program":"Consumer and Financial Services","account":"current","values":[1586441,1633500,1728500],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=29"},{"code":"2.1.02","program":"Pensions Benefit Standards","account":"current","values":[235397,256100,276100],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=29"},{"code":"2.1.03","program":"Commercial Registrations","account":"current","values":[2197980,2295000,2225000],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=30"},{"code":"2.2.01","program":"Vital Statistics Registry","account":"current","values":[798798,854500,924500],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=30"},{"code":"2.2.02","program":"King's Printer","account":"current","values":[1610854,1695800,1810200],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=31"},{"code":"2.2.03","program":"Collection Services","account":"current","values":[1137850,1169400,1124400],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=31"},{"code":"3.1.01","program":"Motor Registration Division","account":"current","values":[10338174,10477700,10604900],"page":32,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=32"},{"code":"3.2.01","program":"Support Services","account":"current","values":[2333167,2613800,2613800],"page":33,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=33"},{"code":"3.2.02","program":"Regional Services","account":"current","values":[7797588,8153300,8153300],"page":33,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=33"},{"code":"3.3.01","program":"Occupational Health and Safety Inspections","account":"current","values":[4154588,4522500,4522500],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=34"},{"code":"3.4.01","program":"Assistance to St. Lawrence Miners' Dependents","account":"current","values":[11282,14100,14100],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=34"},{"code":"3.4.02","program":"Assistance to Outside Agencies","account":"current","values":[3250,8000,8000],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=34"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"digital-government-and-service-newfoundland-and-labrador","gross":[37356750,38335200,37151200],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[221472,251900,251900],"page":27,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=27"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[2060985,2072100,1992100],"page":27,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=27"},{"code":"1.2.02","program":"French Language Services","account":"current","values":[1701684,1720100,536100],"page":28,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=28"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":28,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=28"},{"code":"2.1.01","program":"Consumer and Financial Services","account":"current","values":[1678386,1701200,1751200],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=29"},{"code":"2.1.02","program":"Pensions Benefits Standards","account":"current","values":[247183,268300,278300],"page":29,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=29"},{"code":"2.1.03","program":"Commercial Registrations","account":"current","values":[2324085,2332500,2264500],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=30"},{"code":"2.2.01","program":"Vital Statistics Registry","account":"current","values":[899593,932900,932900],"page":30,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=30"},{"code":"2.2.02","program":"King's Printer","account":"current","values":[1674394,1829900,1829900],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=31"},{"code":"2.2.03","program":"Collection Services","account":"current","values":[1046550,1095700,1145700],"page":31,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=31"},{"code":"3.1.01","program":"Motor Registration Division","account":"current","values":[10929799,10971300,10746300],"page":32,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=32"},{"code":"3.2.01","program":"Support Services","account":"current","values":[2771119,2793400,2658100],"page":33,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=33"},{"code":"3.2.02","program":"Regional Services","account":"current","values":[8078752,8170100,8305400],"page":33,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=33"},{"code":"3.3.01","program":"Occupational Health and Safety Inspections","account":"current","values":[3707222,4176700,4439700],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=34"},{"code":"3.4.01","program":"Assistance to St. Lawrence Miners' Dependents","account":"current","values":[10000,11000,11000],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=34"},{"code":"3.4.02","program":"Assistance to Outside Agencies","account":"current","values":[5526,8000,8000],"page":34,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=34"}]}},"Education":{"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"education","gross":[1302137870,1329015600,1305930500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[252807,278500,230500],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=141"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1455796,1478700,941700],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=141"},{"code":"2.1.01","program":"Administrative Support, Policy and Information Managment","account":"current","values":[1609116,1789000,2091700],"page":142,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=142"},{"code":"2.1.02","program":"Assistance to Educational Agencies and Advisory Committees","account":"current","values":[1555491,1588000,1588000],"page":142,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=142"},{"code":"3.1.01","program":"Teaching Services","account":"current","values":[522902715,527485800,532470800],"page":143,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=143"},{"code":"3.1.02","program":"School Board Operations","account":"current","values":[229991331,230207700,212345400],"page":143,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=143"},{"code":"3.1.03","program":"Learning Resources Distribution Centre","account":"current","values":[301642,302200,295700],"page":144,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=144"},{"code":"3.1.04","program":"School Supplies","account":"current","values":[6199418,6212200,6212200],"page":144,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=144"},{"code":"3.2.01","program":"Curriculum Development","account":"current","values":[2351085,2690300,2690300],"page":145,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=145"},{"code":"3.2.02","program":"Language Programs","account":"current","values":[4545292,4757100,4757100],"page":145,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=145"},{"code":"3.3.01","program":"Student Support Services","account":"current","values":[1320903,1779200,1779200],"page":146,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=146"},{"code":"3.3.02","program":"Atlantic Provinces Special Education Authority","account":"current","values":[698600,698600,698600],"page":146,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=146"},{"code":"3.4.01","program":"Evaluation, Research and Certification","account":"current","values":[2215595,3027000,3027000],"page":147,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=147"},{"code":"3.5.01","program":"Early Learning and Child Development","account":"current","values":[58560597,65686400,62166400],"page":147,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=147"},{"code":"3.6.01","program":"Provincial Information and Library Resources Board","account":"current","values":[11062500,11292500,11292500],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=148"},{"code":"4.1.01","program":"Literacy and Institutional Services","account":"current","values":[4437318,5684700,5308000],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=148"},{"code":"4.1.02","program":"Atlantic Veterinary College","account":"current","values":[1239336,1239400,1238800],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=148"},{"code":"4.2.01","program":"Operations","account":"current","values":[318467570,318683600,309059500],"page":149,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=149"},{"code":"4.2.02","program":"Physical Plant and Equipment","account":"capital","values":[30820610,41321000,41321000],"page":149,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=149"},{"code":"4.3.01","program":"Operations","account":"current","values":[87876600,87876600,87876600],"page":150,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=150"},{"code":"4.3.02","program":"Physical Plant and Equipment","account":"capital","values":[1050000,1050000,1050000],"page":150,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=150"},{"code":"4.4.01","program":"Administration","account":"current","values":[6327102,6990600,11089500],"page":151,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=151"},{"code":"4.4.02","program":"Administration","account":"capital","values":[6896446,6896500,6400000],"page":151,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=151"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"education","gross":[1345963610,1356728600,1280683300],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[355154,379200,309200],"page":151,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=151"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[926809,952400,887400],"page":151,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=151"},{"code":"2.1.01","program":"Administrative Support, Policy and Information Managment","account":"current","values":[2015413,2119500,2211000],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=152"},{"code":"2.1.02","program":"Assistance to Educational Agencies and Advisory Committees","account":"current","values":[1584076,1606200,1606200],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=152"},{"code":"3.1.01","program":"Teaching Services","account":"current","values":[582084398,582592700,552971200],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=153"},{"code":"3.1.02","program":"School Board Operations","account":"current","values":[241052227,241756000,210278200],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=153"},{"code":"3.1.03","program":"Learning Resources Distribution Centre","account":"current","values":[293181,295100,295100],"page":154,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=154"},{"code":"3.1.04","program":"School Supplies","account":"current","values":[5823425,5862200,5862200],"page":154,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=154"},{"code":"3.2.01","program":"Curriculum Development","account":"current","values":[2496510,2741000,2676500],"page":155,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=155"},{"code":"3.2.02","program":"Language Programs","account":"current","values":[4679950,4755500,4755500],"page":155,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=155"},{"code":"3.3.01","program":"Student Support Services","account":"current","values":[1507793,1517500,1487500],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=156"},{"code":"3.3.02","program":"Atlantic Provinces Special Education Authority","account":"current","values":[848600,848600,848600],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=156"},{"code":"3.4.01","program":"Evaluation, Research and Certification","account":"current","values":[2619276,2967600,3007600],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=157"},{"code":"3.5.01","program":"Early Learning and Child Development","account":"current","values":[70823021,73426000,74121000],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=157"},{"code":"3.6.01","program":"Provincial Information and Library Resources Board","account":"current","values":[11417996,11564700,11292500],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=158"},{"code":"4.1.01","program":"Literacy and Institutional Services","account":"current","values":[4533182,5189400,5245900],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=158"},{"code":"4.1.02","program":"Atlantic Veterinary College","account":"current","values":[1251576,1251600,1242600],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=158"},{"code":"4.2.01","program":"Operations","account":"current","values":[320460594,320460800,305399600],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=159"},{"code":"4.2.02","program":"Physical Plant and Equipment","account":"capital","values":[9685344,13920000,13920000],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=159"},{"code":"4.3.01","program":"Operations","account":"current","values":[66536500,66536500,63673900],"page":160,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=160"},{"code":"4.3.02","program":"Physical Plant and Equipment","account":"capital","values":[1050000,1050000,1050000],"page":160,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=160"},{"code":"4.4.01","program":"Administration","account":"current","values":[8266387,8536100,11141600],"page":161,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=161"},{"code":"4.4.02","program":"Administration","account":"capital","values":[5652198,6400000,6400000],"page":161,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=161"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"education","gross":[1352294672,1379685300,1378975200],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[382598,401100,314100],"page":149,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=149"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1072538,1083600,886600],"page":149,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=149"},{"code":"2.1.01","program":"Administrative Support, Policy and Information Managment","account":"current","values":[2067509,2172900,2292300],"page":150,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=150"},{"code":"2.1.02","program":"Assistance to Educational Agencies and Advisory Committees","account":"current","values":[1646917,1653900,1584600],"page":150,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=150"},{"code":"3.1.01","program":"Teaching Services","account":"current","values":[564478878,564992200,561070800],"page":151,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=151"},{"code":"3.1.02","program":"School Operations","account":"current","values":[234123393,234237500,212564700],"page":151,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=151"},{"code":"3.1.03","program":"Learning Resources Distribution Centre","account":"current","values":[292498,296500,296500],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=152"},{"code":"3.1.04","program":"School Supplies","account":"current","values":[5047857,5323200,6258200],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=152"},{"code":"3.2.01","program":"Curriculum Development","account":"current","values":[3388870,3502900,2588800],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=153"},{"code":"3.2.02","program":"Language Programs","account":"current","values":[7145485,7599100,5520700],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=153"},{"code":"3.3.01","program":"Student Support Services","account":"current","values":[1271048,1386200,1380600],"page":154,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=154"},{"code":"3.3.02","program":"Atlantic Provinces Special Education Authority","account":"current","values":[848600,848600,848600],"page":154,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=154"},{"code":"3.4.01","program":"Evaluation, Research and Certification","account":"current","values":[2665988,2680200,2556100],"page":155,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=155"},{"code":"3.5.01","program":"Early Learning and Child Development","account":"current","values":[100595501,123598100,161300000],"page":155,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=155"},{"code":"3.6.01","program":"Provincial Information and Library Resources Board","account":"current","values":[11692200,11692200,11610200],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=156"},{"code":"4.1.01","program":"Literacy and Institutional Services","account":"current","values":[4394720,4775100,5257900],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=156"},{"code":"4.1.02","program":"Atlantic Veterinary College","account":"current","values":[1263936,1264000,1242600],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=156"},{"code":"4.2.01","program":"Operations","account":"current","values":[307540270,309498200,305124700],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=157"},{"code":"4.2.02","program":"Physical Plant and Equipment","account":"capital","values":[16118174,16204700,10204700],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=157"},{"code":"4.3.01","program":"Operations","account":"current","values":[66461000,66461000,66461000],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=158"},{"code":"4.3.02","program":"Physical Plant and Equipment","account":"capital","values":[1050000,1050000,1050000],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=158"},{"code":"4.4.01","program":"Administration","account":"current","values":[8661867,8869100,9471500],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=159"},{"code":"4.4.02","program":"Administration","account":"capital","values":[10084825,10095000,9090000],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=159"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"education","gross":[1413163551,1432354700,1397400800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[267896,291400,291400],"page":144,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=144"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1179812,1190100,1053500],"page":144,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=144"},{"code":"2.1.01","program":"Administrative Support, Policy and Information Managment","account":"current","values":[1999424,2230000,2426200],"page":145,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=145"},{"code":"2.1.02","program":"Assistance to Educational Agencies and Advisory Committees","account":"current","values":[1946278,1957500,2397500],"page":145,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=145"},{"code":"3.1.01","program":"Teaching Services","account":"current","values":[588257065,588783700,568741800],"page":146,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=146"},{"code":"3.1.02","program":"School Operations","account":"current","values":[229186903,233406800,220692300],"page":146,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=146"},{"code":"3.1.03","program":"Learning Resources Distribution Centre","account":"current","values":[292610,297600,306500],"page":147,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=147"},{"code":"3.1.04","program":"School Supplies","account":"current","values":[4883777,4934200,5862200],"page":147,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=147"},{"code":"3.2.01","program":"Curriculum Development","account":"current","values":[3365875,3564800,2500900],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=148"},{"code":"3.2.02","program":"Language Programs","account":"current","values":[6004664,7543700,7543700],"page":148,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=148"},{"code":"3.3.01","program":"Student Support Services","account":"current","values":[1372833,1480900,1429400],"page":149,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=149"},{"code":"3.3.02","program":"Atlantic Provinces Special Education Authority","account":"current","values":[860231,860300,848600],"page":149,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=149"},{"code":"3.4.01","program":"Evaluation, Research and Certification","account":"current","values":[2536740,3274900,3278300],"page":150,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=150"},{"code":"3.5.01","program":"Early Learning and Child Development","account":"current","values":[133826775,143523500,155923200],"page":150,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=150"},{"code":"3.6.01","program":"Provincial Information and Library Resources Board","account":"current","values":[12841100,12841100,11961400],"page":151,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=151"},{"code":"4.1.01","program":"Literacy and Institutional Services","account":"current","values":[6227186,7111600,7239700],"page":151,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=151"},{"code":"4.1.02","program":"Atlantic Veterinary College","account":"current","values":[1276420,1276500,1242600],"page":151,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=151"},{"code":"4.2.01","program":"Operations","account":"current","values":[305379886,305380000,294472000],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=152"},{"code":"4.2.02","program":"Physical Plant and Equipment","account":"capital","values":[18933300,18933400,11039400],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=152"},{"code":"4.3.01","program":"Operations","account":"current","values":[72898695,72898700,69066500],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=152"},{"code":"4.3.02","program":"Physical Plant and Equipment","account":"capital","values":[1050000,1050000,1050000],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=152"},{"code":"4.4.01","program":"Administration","account":"current","values":[8260169,8965200,13917700],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=153"},{"code":"4.4.02","program":"Administration","account":"capital","values":[10315912,10558800,14116000],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=153"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"education","gross":[1301054158,1312244300,1303460500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[285077,298900,298900],"page":151,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=151"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1439052,1445800,1320600],"page":151,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=151"},{"code":"2.1.01","program":"Administrative Support","account":"current","values":[3381785,3441400,2572300],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=152"},{"code":"2.1.02","program":"Assistance to Educational Agencies and Advisory Committees","account":"current","values":[8932600,9418100,10418100],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=152"},{"code":"2.1.03","program":"Administrative Support","account":"capital","values":[584984,850000,850000],"page":152,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=152"},{"code":"2.2.01","program":"Operations","account":"current","values":[12723490,12723500,12522300],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=153"},{"code":"2.2.02","program":"Physical Plant and Equipment","account":"capital","values":[300000,300000,300000],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=153"},{"code":"3.1.01","program":"Curriculum Development and Implementation","account":"current","values":[14158996,14614900,15112300],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=153"},{"code":"3.1.02","program":"Language Programs","account":"current","values":[5185437,5308500,5308500],"page":154,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=154"},{"code":"3.2.01","program":"Student Support Services","account":"current","values":[7124773,7574600,6315300],"page":154,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=154"},{"code":"3.3.01","program":"Evaluation, Research and Certification","account":"current","values":[4019786,4205400,4425400],"page":155,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=155"},{"code":"3.4.01","program":"Early Learning and Child Development","account":"current","values":[171033787,175733400,182402600],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=156"},{"code":"4.1.01","program":"Teaching Services","account":"current","values":[567724402,568712300,560850900],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=157"},{"code":"4.1.02","program":"School Operations","account":"current","values":[54832313,56437900,54152300],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=157"},{"code":"4.1.03","program":"School Services","account":"current","values":[14787156,16194300,15299500],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=158"},{"code":"4.2.01","program":"Conseil Scolaire Francophone Provincial De","account":"current","values":[10151315,10184100,9347100],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=158"},{"code":"5.1.01","program":"Literacy and Institutional Services","account":"current","values":[5909106,6075800,5816800],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=159"},{"code":"5.2.01","program":"Operations","account":"current","values":[299684400,299684400,297627400],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=159"},{"code":"5.2.02","program":"Physical Plant and Equipment","account":"capital","values":[15514400,15514400,14351300],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=159"},{"code":"5.3.01","program":"Operations","account":"current","values":[78849300,78849300,70999300],"page":160,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=160"},{"code":"5.3.02","program":"Physical Plant and Equipment","account":"capital","values":[1050000,1050000,1050000],"page":160,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=160"},{"code":"5.4.01","program":"Administration","account":"current","values":[10825797,10983300,16589900],"page":160,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=160"},{"code":"5.4.02","program":"Administration","account":"capital","values":[12151264,12235900,15214000],"page":161,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=161"},{"code":"6.1.01","program":"Education Transformation","account":"current","values":[404938,408100,315700],"page":161,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=161"}]}},"Environment, Climate Change and Municipalities":{"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"environment-climate-change-and-municipalities","gross":[84901768,149850500,149850500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[216768,250700,250700],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=153"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1215076,1256600,1204600],"page":153,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=153"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[291929,364300,414300],"page":154,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=154"},{"code":"1.2.03","program":"Strategic Financial Management","account":"current","values":[730301,811200,928200],"page":154,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=154"},{"code":"2.1.01","program":"Local Governance and Planning","account":"current","values":[858790,1051800,1051800],"page":155,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=155"},{"code":"2.2.01","program":"Policy and Strategic Planning","account":"current","values":[1243807,1263800,1208800],"page":155,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=155"},{"code":"3.1.01","program":"Regional Support","account":"current","values":[1010116,1030800,1030300],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=156"},{"code":"3.1.02","program":"Municipal Finance","account":"current","values":[588358,680900,680900],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=156"},{"code":"3.2.01","program":"Industrial Water Services","account":"current","values":[199082,227800,227800],"page":156,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=156"},{"code":"3.3.01","program":"Municipal Debt Servicing","account":"current","values":[156045,156100,156100],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=157"},{"code":"3.3.02","program":"Municipal Debt Servicing - Principal","account":"current","values":[2923848,2923900,2923900],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=157"},{"code":"3.3.03","program":"Municipal Operating Grants","account":"current","values":[21331144,22000000,22000000],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=157"},{"code":"3.3.04","program":"Special Assistance","account":"current","values":[2012758,2014000,2014000],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=157"},{"code":"3.3.05","program":"Community Enhancement","account":"current","values":[4340327,4964700,4964700],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=157"},{"code":"3.3.06","program":"Provincial Gas Tax Revenue Sharing","account":"current","values":[7035226,7100000,7100000],"page":157,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=157"},{"code":"3.4.01","program":"Canada/newfoundland and Labrador Gas Tax Program","account":"current","values":[27919450,80270300,80270300],"page":158,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=158"},{"code":"4.1.01","program":"Pollution Prevention","account":"current","values":[2169023,2295200,2307700],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=159"},{"code":"4.2.01","program":"Water Resources Management","account":"current","values":[4210588,4357500,4285500],"page":159,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=159"},{"code":"4.2.02","program":"Water Quality Agreement","account":"current","values":[1316374,1368000,1368000],"page":160,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=160"},{"code":"4.3.01","program":"Environmental Assessment and Sustainable Development","account":"current","values":[661099,750000,750000],"page":160,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=160"},{"code":"5.1.01","program":"Climate Change","account":"current","values":[448245,497600,497600],"page":161,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=161"},{"code":"5.1.02","program":"Low Carbon Economy Fund","account":"current","values":[4023414,14215300,14215300],"page":161,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=161"}]}},"Fisheries, Forestry and Agriculture":{"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"fisheries-forestry-and-agriculture","gross":[91218159,101711250,88981800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[218820,265100,253100],"page":90,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=90"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1296139,1380900,1405900],"page":90,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=90"},{"code":"1.2.02","program":"Administrative Support","account":"capital","values":[1893969,2277600,100],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=91"},{"code":"2.1.01","program":"Marketing and Development","account":"current","values":[1602951,1633600,1464800],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=91"},{"code":"2.1.02","program":"Licensing and Quality Assurance","account":"current","values":[1706831,1835900,2030900],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=91"},{"code":"2.1.03","program":"Atlantic Fisheries Fund","account":"current","values":[5288670,8529300,9011600],"page":92,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=92"},{"code":"2.1.04","program":"Sustainable Fisheries Resources and Oceans Policy","account":"current","values":[613733,700300,700300],"page":92,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=92"},{"code":"2.1.05","program":"Coordination and Support Services","account":"current","values":[0,500000,500000],"page":92,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=92"},{"code":"2.2.01","program":"Aquaculture Development and Management","account":"current","values":[889103,930700,955700],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=93"},{"code":"2.2.02","program":"Aquaculture Capital Equity Investment","account":"capital","values":[5000000,5000000,5000000],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=93"},{"code":"2.3.01","program":"Aquatic Animal Health","account":"current","values":[1677987,1753700,1698700],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=93"},{"code":"3.1.01","program":"Administration and Program Planning","account":"current","values":[3563870,3739000,3077300],"page":94,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=94"},{"code":"3.1.02","program":"Operations and Implementation","account":"current","values":[8887008,8951800,8606800],"page":94,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=94"},{"code":"3.1.03","program":"Silviculture Development","account":"current","values":[3628725,4552650,3627800],"page":94,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=94"},{"code":"3.2.01","program":"Insect Control","account":"current","values":[5418637,5502100,5502100],"page":95,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=95"},{"code":"3.3.01","program":"Wildlife Operations","account":"current","values":[4430393,4809900,4308900],"page":96,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=96"},{"code":"3.3.02","program":"Cooperative Wildlife Projects","account":"current","values":[1015731,1761800,1761800],"page":96,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=96"},{"code":"4.1.01","program":"Land Management","account":"current","values":[2643541,2846100,3117100],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=97"},{"code":"4.1.02","program":"Land Development","account":"capital","values":[1720991,2521100,1301900],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=97"},{"code":"4.2.01","program":"Agriculture Production and Research","account":"current","values":[12630912,13098500,5543800],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=98"},{"code":"4.2.02","program":"Marketing Board","account":"current","values":[182284,230900,225900],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=98"},{"code":"4.2.03","program":"Limestone Sales","account":"current","values":[431800,431800,431800],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=98"},{"code":"4.3.01","program":"Agricultural Business Development - Administration","account":"current","values":[1038406,1112000,1216000],"page":99,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=99"},{"code":"4.3.02","program":"Agriinsurance and Livestock Insurance","account":"current","values":[285057,445700,445700],"page":99,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=99"},{"code":"4.3.03","program":"Agriculture Initiatives","account":"current","values":[2113085,2250000,2250000],"page":99,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=99"},{"code":"4.3.04","program":"Canadian Agricultural Partnership","account":"current","values":[7544927,8566800,8566800],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=100"},{"code":"4.4.01","program":"Administration and Support Services","account":"current","values":[3306652,3474000,3634000],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=100"},{"code":"4.5.01","program":"Crown Land","account":"current","values":[3557799,3657400,3824400],"page":101,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=101"},{"code":"5.1.01","program":"Policy, Planning and Administration","account":"current","values":[1353264,1387400,1432400],"page":101,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=101"},{"code":"5.1.02","program":"Gis and Mapping","account":"current","values":[1138147,1164600,1296100],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=102"},{"code":"5.2.01","program":"Compliance","account":"current","values":[1201928,1296200,1287200],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=102"},{"code":"5.2.02","program":"Enforcement","account":"current","values":[4936799,5104400,4502900],"page":103,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=103"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"fisheries-forestry-and-agriculture","gross":[77774517,87410800,87410800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[237811,260700,245700],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=97"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1186915,1206500,1406000],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=97"},{"code":"1.2.02","program":"Administrative Support","account":"capital","values":[564277,589200,100],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=98"},{"code":"2.1.01","program":"Marketing and Development","account":"current","values":[1178407,1226700,1415800],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=98"},{"code":"2.1.02","program":"Licensing and Quality Assurance","account":"current","values":[2068702,2097800,1726400],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=98"},{"code":"2.1.03","program":"Atlantic Fisheries Fund","account":"current","values":[3581542,3582700,4010700],"page":99,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=99"},{"code":"2.1.04","program":"Sustainable Fisheries Resources and Oceans Policy","account":"current","values":[520750,542500,682200],"page":99,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=99"},{"code":"2.1.05","program":"Coordination and Support Services","account":"current","values":[0,225000,500000],"page":99,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=99"},{"code":"2.2.01","program":"Aquaculture Development and Management","account":"current","values":[887278,899300,1100800],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=100"},{"code":"2.2.02","program":"Aquaculture Capital Equity Investment","account":"capital","values":[0,6500000,6500000],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=100"},{"code":"2.3.01","program":"Aquatic Animal Health","account":"current","values":[1829606,1880300,1742300],"page":101,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=101"},{"code":"3.1.01","program":"Administration and Program Planning","account":"current","values":[3702682,3739000,3819000],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=102"},{"code":"3.1.02","program":"Operations and Implementation","account":"current","values":[6719728,6778200,6487200],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=102"},{"code":"3.1.03","program":"Silviculture Development","account":"current","values":[2325873,2498200,2545200],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=102"},{"code":"3.1.04","program":"Resource Roads Construction","account":"capital","values":[3596226,3705000,3697000],"page":103,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=103"},{"code":"3.2.01","program":"Insect Control","account":"current","values":[5495732,5578700,6153700],"page":104,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=104"},{"code":"3.3.01","program":"Wildlife Operations","account":"current","values":[4658586,4880600,4818000],"page":105,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=105"},{"code":"3.3.02","program":"Cooperative Wildlife Projects","account":"current","values":[1370078,1879000,1929000],"page":105,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=105"},{"code":"4.1.01","program":"Land Management","account":"current","values":[1726478,1778300,2055800],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=106"},{"code":"4.1.02","program":"Land Development","account":"capital","values":[565045,1301900,1301900],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=106"},{"code":"4.2.01","program":"Agriculture Production and Research","account":"current","values":[5176468,5279200,5314100],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=107"},{"code":"4.2.02","program":"Marketing Board","account":"current","values":[201838,215400,225400],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=107"},{"code":"4.2.03","program":"Limestone Sales","account":"current","values":[430555,431800,431800],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=107"},{"code":"4.3.01","program":"Agricultural Business Development - Administration","account":"current","values":[966382,1097000,1193700],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=108"},{"code":"4.3.02","program":"Agriinsurance and Livestock Insurance","account":"current","values":[242512,344900,444900],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=108"},{"code":"4.3.03","program":"Agriculture Initiatives","account":"current","values":[2250000,2250000,2250000],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=108"},{"code":"4.3.04","program":"Canadian Agricultural Partnership","account":"current","values":[7369142,7530100,7730100],"page":109,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=109"},{"code":"4.4.01","program":"Animal Health","account":"current","values":[3512641,3549000,3377500],"page":109,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=109"},{"code":"4.5.01","program":"Crown Land","account":"current","values":[3766969,3858600,3583600],"page":110,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=110"},{"code":"5.1.01","program":"Policy, Planning and Administration","account":"current","values":[1538708,1545500,1301800],"page":110,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=110"},{"code":"5.1.02","program":"Gis and Mapping","account":"current","values":[1049775,1070400,1174400],"page":111,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=111"},{"code":"5.2.01","program":"Compliance","account":"current","values":[1183015,1189000,1350500],"page":111,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=111"},{"code":"5.2.02","program":"Enforcement","account":"current","values":[7870796,7900300,6896200],"page":112,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=112"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"fisheries-forestry-and-agriculture","gross":[93776944,100312900,87543700],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[252819,268300,259300],"page":95,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=95"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1177539,1209700,1399400],"page":95,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=95"},{"code":"1.2.02","program":"Administrative Support","account":"capital","values":[564824,1250000,1000000],"page":96,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=96"},{"code":"2.1.01","program":"Marketing and Development","account":"current","values":[1367792,1421400,1429400],"page":96,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=96"},{"code":"2.1.02","program":"Licensing and Quality Assurance","account":"current","values":[1769992,1786000,2049000],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=97"},{"code":"2.1.03","program":"Atlantic Fisheries Fund","account":"current","values":[4811994,4813300,4812300],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=97"},{"code":"2.1.04","program":"Sustainable Fisheries Resources and Oceans Policy","account":"current","values":[471748,550100,675100],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=97"},{"code":"2.1.05","program":"Coordination and Support Services","account":"current","values":[0,0,500000],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=98"},{"code":"2.2.01","program":"Aquaculture Development and Management","account":"current","values":[890306,905800,961800],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=98"},{"code":"2.2.02","program":"Aquaculture Capital Equity Investment","account":"capital","values":[0,100,100],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=98"},{"code":"2.3.01","program":"Aquatic Animal Health","account":"current","values":[2009720,2018200,1747100],"page":99,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=99"},{"code":"3.1.01","program":"Administration and Program Planning","account":"current","values":[3690816,3844500,3708000],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=100"},{"code":"3.1.02","program":"Operations and Implementation","account":"current","values":[7452389,7502200,6466400],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=100"},{"code":"3.1.03","program":"Silviculture Development","account":"current","values":[2345905,2566800,3864800],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=100"},{"code":"3.1.04","program":"Resource Roads Construction","account":"capital","values":[3621612,3724100,3698100],"page":101,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=101"},{"code":"3.2.01","program":"Insect Control","account":"current","values":[13105928,14942700,7967800],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=102"},{"code":"3.3.01","program":"Wildlife Operations","account":"current","values":[4627499,4933400,4832700],"page":103,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=103"},{"code":"3.3.02","program":"Cooperative Wildlife Projects","account":"current","values":[1332804,1800000,1800000],"page":103,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=103"},{"code":"4.1.01","program":"Land Management","account":"current","values":[1855667,1911500,2064500],"page":104,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=104"},{"code":"4.1.02","program":"Land Development","account":"capital","values":[50691,1051900,1301900],"page":104,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=104"},{"code":"4.2.01","program":"Agriculture Production and Research","account":"current","values":[5468359,5640300,5334300],"page":105,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=105"},{"code":"4.2.02","program":"Marketing Board","account":"current","values":[210963,234200,226200],"page":105,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=105"},{"code":"4.2.03","program":"Limestone Sales","account":"current","values":[430278,431800,431800],"page":105,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=105"},{"code":"4.3.01","program":"Agricultural Business Development - Administration","account":"current","values":[6003543,6061900,1198300],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=106"},{"code":"4.3.02","program":"Agriinsurance and Livestock Insurance","account":"current","values":[135613,296300,446300],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=106"},{"code":"4.3.03","program":"Agriculture Initiatives","account":"current","values":[2026489,2050000,2250000],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=106"},{"code":"4.3.04","program":"Canadian Agricultural Partnership","account":"current","values":[7739704,8534600,8634600],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=107"},{"code":"4.4.01","program":"Animal Health","account":"current","values":[4900120,4946200,3638300],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=107"},{"code":"4.5.01","program":"Crown Land","account":"current","values":[3931122,3964500,3831500],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=108"},{"code":"5.1.01","program":"Policy, Planning and Administration","account":"current","values":[1731116,1761600,1438300],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=108"},{"code":"5.1.02","program":"Gis and Mapping","account":"current","values":[1078792,1106300,1299900],"page":109,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=109"},{"code":"5.2.01","program":"Compliance","account":"current","values":[1047822,1079200,1328500],"page":109,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=109"},{"code":"5.2.02","program":"Enforcement","account":"current","values":[7672978,7706000,6948000],"page":110,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=110"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"fisheries-forestry-and-agriculture","gross":[93400183,108104000,107104000],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[264455,268900,268900],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=93"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1290593,1387500,1387500],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=93"},{"code":"1.2.02","program":"Administrative Support","account":"capital","values":[4113405,10134900,5176900],"page":94,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=94"},{"code":"2.1.01","program":"Marketing and Development","account":"current","values":[2316632,2425500,1425500],"page":94,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=94"},{"code":"2.1.02","program":"Licensing, Inspection and Quality Assurance","account":"current","values":[1881691,2169000,2269000],"page":95,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=95"},{"code":"2.1.03","program":"Atlantic Fisheries Fund","account":"current","values":[5010770,5100000,5100000],"page":95,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=95"},{"code":"2.1.04","program":"Sustainable Fisheries Resources and Oceans Policy","account":"current","values":[506874,653900,753900],"page":95,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=95"},{"code":"2.1.05","program":"Coordination and Support Services","account":"current","values":[0,100,100],"page":96,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=96"},{"code":"2.2.01","program":"Aquaculture Development and Management","account":"current","values":[1122487,1253700,1493700],"page":96,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=96"},{"code":"2.2.02","program":"Aquaculture Capital Equity Investment","account":"capital","values":[0,100,100],"page":96,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=96"},{"code":"2.3.01","program":"Aquatic Animal Health","account":"current","values":[2296811,2314900,1834900],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=97"},{"code":"3.1.01","program":"Administration and Program Planning","account":"current","values":[2936671,3145300,3800300],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=98"},{"code":"3.1.02","program":"Operations and Implementation","account":"current","values":[7081098,7161900,6581900],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=98"},{"code":"3.1.03","program":"Silviculture Development","account":"current","values":[2597381,3850600,3900600],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=98"},{"code":"3.1.04","program":"Resource Roads Construction","account":"capital","values":[3646923,3715000,3707000],"page":99,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=99"},{"code":"3.2.01","program":"Insect Control","account":"current","values":[14169830,15196100,15218100],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=100"},{"code":"3.3.01","program":"Wildlife Operations","account":"current","values":[4810176,5080900,4990900],"page":101,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=101"},{"code":"3.3.02","program":"Cooperative Wildlife Projects","account":"current","values":[837890,1456800,1456800],"page":101,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=101"},{"code":"4.1.01","program":"Land Management","account":"current","values":[1855668,2023000,2135000],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=102"},{"code":"4.1.02","program":"Land Development","account":"capital","values":[380431,1001900,1301900],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=102"},{"code":"4.2.01","program":"Agriculture Production and Research","account":"current","values":[4945080,5857800,6112800],"page":103,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=103"},{"code":"4.2.02","program":"Marketing Board","account":"current","values":[215038,236000,233000],"page":103,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=103"},{"code":"4.2.03","program":"Limestone Sales","account":"current","values":[431783,431800,431800],"page":103,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=103"},{"code":"4.3.01","program":"Agricultural Business Development - Administration","account":"current","values":[990747,1500700,6315700],"page":104,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=104"},{"code":"4.3.02","program":"Agriinsurance and Livestock Insurance","account":"current","values":[214186,457800,457800],"page":104,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=104"},{"code":"4.3.03","program":"Agriculture Initiatives","account":"current","values":[2166909,2282900,2282900],"page":104,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=104"},{"code":"4.3.04","program":"Canadian Agricultural Partnership","account":"current","values":[7813548,9115300,9115300],"page":105,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=105"},{"code":"4.4.01","program":"Animal Health","account":"current","values":[4096001,4179200,3744200],"page":105,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=105"},{"code":"4.5.01","program":"Crown Land","account":"current","values":[3954135,4028000,4028000],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=106"},{"code":"5.1.01","program":"Policy, Planning and Administration","account":"current","values":[2003138,2028900,1943900],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=106"},{"code":"5.1.02","program":"Gis and Mapping","account":"current","values":[1242412,1292900,1342900],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=107"},{"code":"5.2.01","program":"Compliance","account":"current","values":[860461,927600,1182600],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=107"},{"code":"5.2.02","program":"Enforcement","account":"current","values":[7346959,7425100,7110100],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=108"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"fisheries-forestry-and-agriculture","gross":[90946166,102112900,94066400],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[303266,313300,258300],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=97"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1333879,1411800,1427200],"page":97,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=97"},{"code":"1.2.02","program":"Administrative Support","account":"capital","values":[2994886,3282500,2199500],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=98"},{"code":"2.1.01","program":"Marketing and Development","account":"current","values":[1474429,4476100,4441100],"page":98,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=98"},{"code":"2.1.02","program":"Licensing, Inspection and Quality Assurance","account":"current","values":[1979264,2152800,2311400],"page":99,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=99"},{"code":"2.1.03","program":"Atlantic Fisheries Fund","account":"current","values":[4344119,4500000,4500000],"page":99,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=99"},{"code":"2.1.04","program":"Sustainable Fisheries Resources and Oceans Policy","account":"current","values":[576716,694900,694900],"page":99,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=99"},{"code":"2.1.05","program":"Coordination and Support Services","account":"current","values":[0,100,100],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=100"},{"code":"2.2.01","program":"Aquaculture Development and Management","account":"current","values":[959441,1121100,1510100],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=100"},{"code":"2.2.02","program":"Aquaculture Capital Equity Investment","account":"capital","values":[0,100,100],"page":100,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=100"},{"code":"2.3.01","program":"Aquatic Animal Health","account":"current","values":[2548759,2574100,2056100],"page":101,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=101"},{"code":"3.1.01","program":"Administration and Program Planning","account":"current","values":[3061899,3501200,3851200],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=102"},{"code":"3.1.02","program":"Operations and Implementation","account":"current","values":[7884031,7978700,6951000],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=102"},{"code":"3.1.03","program":"Silviculture Development","account":"current","values":[3006196,3294000,3269000],"page":102,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=102"},{"code":"3.1.04","program":"Resource Roads Construction","account":"capital","values":[3581663,3711700,3711600],"page":103,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=103"},{"code":"3.2.01","program":"Insect Control","account":"current","values":[11948787,13578000,5531500],"page":104,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=104"},{"code":"3.3.01","program":"Wildlife Operations","account":"current","values":[5079317,5110900,5053600],"page":105,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=105"},{"code":"3.3.02","program":"Cooperative Wildlife Projects","account":"current","values":[949840,1050600,1050600],"page":105,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=105"},{"code":"4.1.01","program":"Land Management","account":"current","values":[1570651,1768300,2171400],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=106"},{"code":"4.1.02","program":"Land Development","account":"capital","values":[765878,1301900,1301900],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=106"},{"code":"4.2.01","program":"Agriculture Production and Research","account":"current","values":[5006936,5442400,6297900],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=107"},{"code":"4.2.02","program":"Marketing Board","account":"current","values":[205519,236500,236500],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=107"},{"code":"4.2.03","program":"Limestone Sales","account":"current","values":[124253,131800,431800],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=107"},{"code":"4.3.01","program":"Agricultural Business Development - Administration","account":"current","values":[997420,1209300,1209300],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=108"},{"code":"4.3.02","program":"Agriinsurance and Livestock Insurance","account":"current","values":[223509,463700,463700],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=108"},{"code":"4.3.03","program":"Agriculture Initiatives","account":"current","values":[2187891,2282900,2282900],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=108"},{"code":"4.3.04","program":"Sustainable Canadian Agriculture Partnership","account":"current","values":[8537351,10334400,10334400],"page":109,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=109"},{"code":"4.4.01","program":"Animal Health","account":"current","values":[4145315,4371500,4371500],"page":109,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=109"},{"code":"4.5.01","program":"Crown Land","account":"current","values":[3886338,4104300,4104300],"page":110,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=110"},{"code":"5.1.01","program":"Policy, Planning and Administration","account":"current","values":[1958744,2131400,1985900],"page":110,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=110"},{"code":"5.1.02","program":"Gis and Mapping","account":"current","values":[1326646,1365000,1365000],"page":111,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=111"},{"code":"5.2.01","program":"Compliance","account":"current","values":[957550,988200,1203200],"page":111,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=111"},{"code":"5.2.02","program":"Enforcement","account":"current","values":[7025673,7229400,7489400],"page":112,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=112"}]}},"Immigration, Skills and Labour":{"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"immigration-skills-and-labour","gross":[427620056,455869100,416969100],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[225160,263700,263700],"page":105,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=105"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1093290,1129700,1120900],"page":105,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=105"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[2367242,2644900,2672500],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=106"},{"code":"1.2.03","program":"Program Development and Planning","account":"current","values":[530699,697800,697800],"page":106,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=106"},{"code":"2.1.01","program":"Client Services","account":"current","values":[17206559,18679400,18630500],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=107"},{"code":"3.1.01","program":"Income Assistance","account":"current","values":[214687868,216218600,222355100],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=107"},{"code":"3.1.02","program":"National Child Benefit Reinvestment","account":"current","values":[42317,320000,320000],"page":107,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=107"},{"code":"3.1.03","program":"Mother/baby Nutrition Supplement","account":"current","values":[129058,271700,271700],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=108"},{"code":"3.2.01","program":"Employment and Training Programs","account":"current","values":[410466,1348500,1348500],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=108"},{"code":"3.2.02","program":"Employment Development Programs","account":"current","values":[51279852,53313600,8263600],"page":108,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=108"},{"code":"3.2.03","program":"Labour Market Development Agreement","account":"current","values":[98532128,108643600,118465500],"page":109,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=109"},{"code":"3.2.04","program":"Workforce Development Agreement","account":"current","values":[12584566,19066500,6409300],"page":109,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=109"},{"code":"3.2.05","program":"Employment Assistance Programs for Persons with Disabilities","account":"current","values":[8511329,9426400,9426400],"page":110,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=110"},{"code":"3.2.06","program":"Youth and Student Services","account":"current","values":[5524804,6135700,6135700],"page":110,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=110"},{"code":"4.1.01","program":"Workforce Development and Productivity Secretariat","account":"current","values":[3114060,3671800,3671800],"page":111,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=111"},{"code":"4.1.02","program":"Office of Immigration and Multiculturalism","account":"current","values":[1396201,2075000,2075000],"page":111,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=111"},{"code":"4.1.03","program":"Labour Relations","account":"current","values":[507926,542500,517000],"page":112,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=112"},{"code":"4.1.04","program":"Standing Fish Price Setting Panel","account":"current","values":[193858,202200,202200],"page":112,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=112"},{"code":"4.1.05","program":"Labour Standards","account":"current","values":[591425,649100,649100],"page":112,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=112"},{"code":"4.1.06","program":"Labour Relations Board","account":"current","values":[592800,742800,763000],"page":113,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=113"},{"code":"5.1.01","program":"Apprenticeship and Trades Certification","account":"current","values":[4650660,5246200,5295100],"page":113,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=113"},{"code":"5.2.01","program":"Training Programs","account":"current","values":[2229906,3164700,6000000],"page":114,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=114"},{"code":"6.1.01","program":"Workplace Health, Safety and Compensation Review","account":"current","values":[1217882,1414700,1414700],"page":115,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=115"}]}},"Industry, Energy and Technology":{"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"industry-energy-and-technology","gross":[135114239,148258100,114154200],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[234324,286200,286200],"page":117,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=117"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1396677,1500500,1460500],"page":117,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=117"},{"code":"1.2.02","program":"Corporate and Strategic Services","account":"current","values":[1786866,2240000,2467000],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=118"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=118"},{"code":"2.1.01","program":"Geological Survey","account":"current","values":[3329823,3717200,3891200],"page":119,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=119"},{"code":"2.1.02","program":"Mineral Lands","account":"current","values":[1460058,1501000,1500500],"page":119,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=119"},{"code":"2.1.03","program":"Mineral Development","account":"current","values":[2982051,3338500,3265000],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=120"},{"code":"3.1.01","program":"Energy Policy","account":"current","values":[4011973,4267300,3602200],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=120"},{"code":"3.1.02","program":"Petroleum Development","account":"current","values":[1098449,1216500,1234700],"page":121,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=121"},{"code":"3.1.03","program":"Canada/newfoundland and Labrador Offshore Petroleum Board","account":"current","values":[11187500,11677000,11677000],"page":121,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=121"},{"code":"3.1.04","program":"Royalties and Benefits","account":"current","values":[2266045,2622600,2642600],"page":121,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=121"},{"code":"3.1.05","program":"Innovation and Business Development Fund","account":"current","values":[10983681,15103900,6000000],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=122"},{"code":"3.1.06","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"current","values":[25936210,26331600,26331600],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=122"},{"code":"3.1.07","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"capital","values":[1985100,1985100,1985100],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=122"},{"code":"4.1.01","program":"Accelerated Growth","account":"current","values":[1596592,1954100,2294000],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=123"},{"code":"4.1.02","program":"Investment Attraction Fund","account":"capital","values":[674633,1100000,8000000],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=123"},{"code":"4.2.01","program":"Business Analysis","account":"current","values":[1522520,2748800,2748800],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=124"},{"code":"4.3.01","program":"Innovation and Business Investment","account":"current","values":[52214826,52948200,19548200],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=124"},{"code":"5.2.01","program":"Regional Economic and Business Development","account":"current","values":[3609568,4589000,4589000],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=125"},{"code":"5.3.01","program":"Comprehensive Economic Development","account":"current","values":[6272525,8460600,9960600],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=126"},{"code":"5.4.01","program":"Sector Research","account":"current","values":[564818,669900,669900],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=126"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"industry-energy-and-technology","gross":[570107755,695846900,695846900],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[256220,267200,267200],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=122"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1974036,2337600,1812600],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=122"},{"code":"1.2.02","program":"Corporate and Strategic Services","account":"current","values":[2035976,2574800,2699800],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=123"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=123"},{"code":"2.1.01","program":"Geological Survey","account":"current","values":[4114807,5022100,3630300],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=124"},{"code":"2.1.02","program":"Mineral Lands","account":"current","values":[1437696,1596700,1496700],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=124"},{"code":"2.1.03","program":"Mineral Development","account":"current","values":[3594183,3902400,3277000],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=125"},{"code":"3.1.01","program":"Energy Policy","account":"current","values":[3728430,4069000,3679000],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=125"},{"code":"3.1.02","program":"Petroleum Development","account":"current","values":[1173384,1230900,1230900],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=126"},{"code":"3.1.03","program":"Canada/newfoundland and Labrador Offshore Petroleum Board","account":"current","values":[11187500,11187500,11187500],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=126"},{"code":"3.1.04","program":"Royalties and Benefits","account":"current","values":[2049863,2386000,2636000],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=126"},{"code":"3.1.05","program":"Oil and Gas Industry Support","account":"current","values":[191007815,299714600,325608500],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=127"},{"code":"3.1.06","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"current","values":[33274799,33274800,33274800],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=127"},{"code":"3.1.07","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"capital","values":[4371900,4371900,4371900],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=127"},{"code":"3.1.08","program":"Energy Initiatives","account":"capital","values":[250000000,250000000,250000000],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=127"},{"code":"4.1.01","program":"Accelerated Growth","account":"current","values":[1555043,2355800,2355800],"page":128,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=128"},{"code":"4.1.02","program":"Investment Attraction Fund","account":"capital","values":[6355593,10009000,8000000],"page":128,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=128"},{"code":"4.2.01","program":"Business Analysis","account":"current","values":[1316058,2309900,2554900],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=129"},{"code":"4.3.01","program":"Innovation and Business Investment","account":"current","values":[39873838,40050500,18257800],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=129"},{"code":"5.2.01","program":"Regional Economic and Business Development","account":"current","values":[3288311,4225500,4545500],"page":130,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=130"},{"code":"5.3.01","program":"Comprehensive Economic Development","account":"current","values":[7512303,14960600,14960600],"page":131,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=131"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"industry-energy-and-technology","gross":[441026286,478403400,297998400],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[306160,314900,267900],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=120"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[2038466,2065900,1990900],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=120"},{"code":"1.2.02","program":"Corporate and Strategic Services","account":"current","values":[2764546,2875800,2746800],"page":121,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=121"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":121,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=121"},{"code":"2.1.01","program":"Geological Survey","account":"current","values":[3446956,3593900,3593900],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=122"},{"code":"2.1.02","program":"Mineral Lands","account":"current","values":[1592714,1674900,1544900],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=122"},{"code":"2.1.03","program":"Mineral Development","account":"current","values":[2988429,3166700,3291700],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=123"},{"code":"3.1.01","program":"Energy Policy","account":"current","values":[4235851,4402800,3802800],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=123"},{"code":"3.1.02","program":"Petroleum Development","account":"current","values":[1206716,1234600,1234600],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=124"},{"code":"3.1.03","program":"Canada/newfoundland and Labrador Offshore Petroleum Board","account":"current","values":[11805000,11805000,11805000],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=124"},{"code":"3.1.04","program":"Royalties and Benefits","account":"current","values":[2437970,2597500,2527500],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=124"},{"code":"3.1.05","program":"Oil and Gas Industry Support","account":"current","values":[167916021,185605000,186080000],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=125"},{"code":"3.1.06","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"current","values":[8768693,19541100,19541100],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=125"},{"code":"3.1.07","program":"Energy Initiatives","account":"current","values":[190404321,190405100,100],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=125"},{"code":"3.1.08","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"capital","values":[0,3978600,3978600],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=125"},{"code":"3.1.09","program":"Energy Initiatives","account":"capital","values":[0,100,100],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=125"},{"code":"4.1.01","program":"Accelerated Growth","account":"current","values":[1655172,2330600,2355600],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=126"},{"code":"4.1.02","program":"Investment Attraction Fund","account":"capital","values":[1926110,3000000,8000000],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=126"},{"code":"4.2.01","program":"Business Analysis","account":"current","values":[1554091,2246600,2530600],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=127"},{"code":"4.3.01","program":"Innovation and Business Investment","account":"current","values":[19449912,19644800,18332800],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=127"},{"code":"5.2.01","program":"Regional Economic and Business Development","account":"current","values":[3248559,4240800,4412800],"page":128,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=128"},{"code":"5.3.01","program":"Comprehensive Economic Development","account":"current","values":[13280599,13678600,19960600],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=129"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"industry-energy-and-technology","gross":[152092320,198450700,198450700],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[326601,351200,276200],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=118"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[2208439,2219600,2085800],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=118"},{"code":"1.2.02","program":"Corporate and Strategic Services","account":"current","values":[2977529,3090300,2893600],"page":119,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=119"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[439914,440100,100],"page":119,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=119"},{"code":"2.1.01","program":"Geological Survey","account":"current","values":[5866541,6436900,5173400],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=120"},{"code":"2.1.02","program":"Mineral Lands","account":"current","values":[1727005,1758800,1648800],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=120"},{"code":"2.1.03","program":"Mineral Development","account":"current","values":[5022382,5190600,4655100],"page":121,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=121"},{"code":"3.1.01","program":"Energy Policy","account":"current","values":[4948280,5162600,4757600],"page":121,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=121"},{"code":"3.1.02","program":"Petroleum Development","account":"current","values":[2259269,5348200,6007900],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=122"},{"code":"3.1.03","program":"Canada/newfoundland and Labrador Offshore Petroleum Board","account":"current","values":[12915000,12915000,12915000],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=122"},{"code":"3.1.04","program":"Royalties and Benefits","account":"current","values":[2430150,2770200,2777700],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=122"},{"code":"3.1.05","program":"Oil and Gas Industry Support","account":"current","values":[59530890,69217000,69667000],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=123"},{"code":"3.1.06","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"current","values":[2682211,7321600,7321600],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=123"},{"code":"3.1.07","program":"Energy Initiatives","account":"current","values":[0,100,100],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=123"},{"code":"3.1.08","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"capital","values":[12000000,14158900,15862400],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=123"},{"code":"3.1.09","program":"Energy Initiatives","account":"capital","values":[0,100,100],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=123"},{"code":"4.1.01","program":"Accelerated Growth","account":"current","values":[2108125,2845900,2845900],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=124"},{"code":"4.1.02","program":"Investment Attraction Fund","account":"capital","values":[1755451,8000000,8000000],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=124"},{"code":"4.2.01","program":"Business Analysis","account":"current","values":[1930029,2645900,2645900],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=125"},{"code":"4.3.01","program":"Innovation and Business Investment","account":"current","values":[19800970,20063900,18477200],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=125"},{"code":"5.2.01","program":"Regional Economic and Business Development","account":"current","values":[3418141,4136900,4478700],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=126"},{"code":"5.3.01","program":"Comprehensive Economic Development","account":"current","values":[7535626,18373900,19960600],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=127"},{"code":"5.4.01","program":"Green Transition Fund","account":"current","values":[209767,6003000,6000000],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=127"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"industry-energy-and-technology","gross":[138187482,185850800,185185800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[301823,325400,280400],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=122"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[2197255,2217900,2124400],"page":122,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=122"},{"code":"1.2.02","program":"Corporate and Strategic Services","account":"current","values":[2816300,2937800,2937800],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=123"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[28999,29100,100],"page":123,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=123"},{"code":"2.1.01","program":"Geological Survey","account":"current","values":[7390411,8656600,7220600],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=124"},{"code":"2.1.02","program":"Mineral Lands","account":"current","values":[1873161,1891300,1676500],"page":124,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=124"},{"code":"2.1.03","program":"Mineral Development","account":"current","values":[5774970,5981900,5981900],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=125"},{"code":"3.1.01","program":"Energy Policy","account":"current","values":[5291180,5769300,4783000],"page":125,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=125"},{"code":"3.1.02","program":"Petroleum Development","account":"current","values":[1994244,2561500,2751500],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=126"},{"code":"3.1.03","program":"Canada/newfoundland and Labrador Offshore Petroleum Board","account":"current","values":[14027800,14027800,14027800],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=126"},{"code":"3.1.04","program":"Royalties and Benefits","account":"current","values":[2056834,2516700,2821300],"page":126,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=126"},{"code":"3.1.05","program":"Oil and Gas Industry Support","account":"current","values":[2015037,13662000,13662000],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=127"},{"code":"3.1.06","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"current","values":[2491640,7438000,7438000],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=127"},{"code":"3.1.07","program":"Energy Initiatives","account":"current","values":[0,100,100],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=127"},{"code":"3.1.08","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"capital","values":[4000000,4100000,4100000],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=127"},{"code":"3.1.09","program":"Energy Initiatives","account":"capital","values":[0,100,100],"page":127,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=127"},{"code":"4.1.01","program":"Accelerated Growth","account":"current","values":[2008600,2387300,2387300],"page":128,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=128"},{"code":"4.1.02","program":"Investment Attraction Fund","account":"capital","values":[2540648,7730500,9000000],"page":128,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=128"},{"code":"4.2.01","program":"Business Analysis","account":"current","values":[3021327,3355800,2177800],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=129"},{"code":"4.3.01","program":"Innovation and Business Investment","account":"current","values":[61440352,65408500,68590600],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=129"},{"code":"5.2.01","program":"Regional Economic and Business Development","account":"current","values":[3957662,4443600,4473600],"page":130,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=130"},{"code":"5.3.01","program":"Comprehensive Economic Development","account":"current","values":[10742933,18619200,16960600],"page":131,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=131"},{"code":"5.4.01","program":"Green Transition Fund","account":"current","values":[2216306,11790400,11790400],"page":131,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=131"}]}},"Tourism, Culture, Arts and Recreation":{"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"tourism-culture-arts-and-recreation","gross":[60846117,66187000,61811500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[215766,275700,275700],"page":128,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=128"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1080138,1143900,1023900],"page":128,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=128"},{"code":"1.2.02","program":"Corporate Services","account":"current","values":[1058409,1243200,1243200],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=129"},{"code":"2.1.01","program":"Tourism","account":"current","values":[13301188,14971900,15091900],"page":130,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=130"},{"code":"2.1.02","program":"Marble Mountain Development Corporation","account":"current","values":[1506400,1506400,306400],"page":130,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=130"},{"code":"2.1.03","program":"Marble Mountain Development Corporation","account":"capital","values":[400000,400000,400000],"page":130,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=130"},{"code":"2.2.01","program":"Arts and Culture Centres","account":"current","values":[2914247,4678000,6815000],"page":131,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=131"},{"code":"2.2.02","program":"Arts, Heritage and Historic Development","account":"current","values":[8122278,8789500,6234500],"page":131,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=131"},{"code":"2.2.03","program":"Newfoundland and Labrador Arts Council","account":"current","values":[3936600,3936600,3936600],"page":132,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=132"},{"code":"2.2.04","program":"The Rooms Corporation of Newfoundland and Labrador","account":"current","values":[6263600,6263600,6263600],"page":132,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=132"},{"code":"2.2.05","program":"Newfoundland and Labrador Film Development Corporation","account":"current","values":[611000,611000,611000],"page":132,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=132"},{"code":"2.2.06","program":"Heritage Foundation of Newfoundland and Labrador","account":"current","values":[398000,398000,398000],"page":132,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=132"},{"code":"2.2.07","program":"Newfoundland and Labrador Film Development Corporation","account":"capital","values":[4000000,4000000,4000000],"page":132,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=132"},{"code":"2.3.01","program":"C.a. Pippy Park Commission","account":"current","values":[253900,253900,253900],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=133"},{"code":"2.3.02","program":"Park Operations","account":"current","values":[4317016,4717200,4717200],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=133"},{"code":"3.1.01","program":"Healthy Living, Sport and Recreation","account":"current","values":[11099519,11623500,8866000],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=134"},{"code":"3.1.02","program":"Community Sports Facilities","account":"current","values":[956456,963000,963000],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=134"},{"code":"3.1.03","program":"Newfoundland and Labrador Sports Centre Inc.","account":"current","values":[411600,411600,411600],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=134"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"tourism-culture-arts-and-recreation","gross":[87515902,89930800,73881800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[253707,278700,278700],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=133"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1182389,1202000,869600],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=133"},{"code":"1.2.02","program":"Corporate Services","account":"current","values":[865144,976600,1031600],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=134"},{"code":"2.1.01","program":"Tourism","account":"current","values":[17947027,18094900,16033400],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=135"},{"code":"2.1.02","program":"Sector Research","account":"current","values":[538769,607700,596300],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=135"},{"code":"2.1.03","program":"Strategic Product Development","account":"current","values":[767850,851600,1043500],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=135"},{"code":"2.1.04","program":"Marble Mountain Development Corporation","account":"current","values":[311400,311400,306400],"page":136,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=136"},{"code":"2.1.05","program":"Marble Mountain Development Corporation","account":"capital","values":[800000,800000,800000],"page":136,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=136"},{"code":"2.2.01","program":"C.a. Pippy Park Commission","account":"current","values":[270900,270900,241700],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=137"},{"code":"2.2.02","program":"Park Operations","account":"current","values":[6356971,6445200,5455400],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=137"},{"code":"3.1.01","program":"Arts and Culture Centres","account":"current","values":[4594594,5105200,6562000],"page":138,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=138"},{"code":"3.1.02","program":"Arts, Heritage and Historic Development","account":"current","values":[16289726,17427700,6241700],"page":138,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=138"},{"code":"3.1.03","program":"Newfoundland and Labrador Arts Council","account":"current","values":[5013400,5013400,5000000],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=139"},{"code":"3.1.04","program":"The Rooms Corporation of Newfoundland and Labrador","account":"current","values":[7734600,7734600,6229300],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=139"},{"code":"3.1.05","program":"Heritage Foundation of Newfoundland and Labrador","account":"current","values":[408800,408800,398000],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=139"},{"code":"3.1.06","program":"Arts and Culture Centres Infrastructure","account":"capital","values":[119250,150000,150000],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=139"},{"code":"4.1.01","program":"Newfoundland and Labrador Film Development Corporation","account":"current","values":[623100,623100,611000],"page":140,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=140"},{"code":"4.1.02","program":"Newfoundland and Labrador Film Development Corporation","account":"capital","values":[10000000,10000000,10000000],"page":140,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=140"},{"code":"4.2.01","program":"Sport and Recreation","account":"current","values":[11957682,12146500,10658600],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=141"},{"code":"4.2.02","program":"Community Sports Facilities","account":"current","values":[1068993,1070900,963000],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=141"},{"code":"4.2.03","program":"Newfoundland and Labrador Sports Centre Inc.","account":"current","values":[411600,411600,411600],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=141"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"tourism-culture-arts-and-recreation","gross":[96763718,97475700,95257000],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[294000,304600,291100],"page":131,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=131"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1239298,1251335,1026300],"page":131,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=131"},{"code":"1.2.02","program":"Corporate Services","account":"current","values":[796619,819700,987100],"page":132,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=132"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":132,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=132"},{"code":"2.1.01","program":"Tourism","account":"current","values":[17950410,18077665,19452000],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=133"},{"code":"2.1.02","program":"Sector Research","account":"current","values":[886476,890800,940700],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=133"},{"code":"2.1.03","program":"Strategic Product Development","account":"current","values":[5555612,5826600,5824800],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=133"},{"code":"2.1.04","program":"Marble Mountain Development Corporation","account":"current","values":[356400,356400,306400],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=134"},{"code":"2.1.05","program":"Marble Mountain Development Corporation","account":"capital","values":[1350000,1350000,1350000],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=134"},{"code":"2.2.01","program":"C.a. Pippy Park Commission","account":"current","values":[263500,263500,263500],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=135"},{"code":"2.2.02","program":"Park Operations","account":"current","values":[6264973,6287000,5790100],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=135"},{"code":"3.1.01","program":"Arts and Culture Centres","account":"current","values":[10576602,10613700,13480700],"page":136,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=136"},{"code":"3.1.02","program":"Arts, Heritage and Historic Development","account":"current","values":[9304922,9497400,9458500],"page":136,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=136"},{"code":"3.1.03","program":"Newfoundland and Labrador Arts Council","account":"current","values":[5018000,5018000,5018000],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=137"},{"code":"3.1.04","program":"The Rooms Corporation of Newfoundland and Labrador","account":"current","values":[6376500,6376500,6376500],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=137"},{"code":"3.1.05","program":"Heritage Foundation of Newfoundland and Labrador","account":"current","values":[412500,412500,412500],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=137"},{"code":"3.1.06","program":"Celebrate NL Inc.","account":"current","values":[1500000,1500000,1000000],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=137"},{"code":"4.1.01","program":"Newfoundland and Labrador Film Development Corporation","account":"current","values":[3481461,3481500,625600],"page":138,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=138"},{"code":"4.1.02","program":"Newfoundland and Labrador Film Development Corporation","account":"capital","values":[10000000,10000000,10000000],"page":138,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=138"},{"code":"4.2.01","program":"Sport and Recreation","account":"current","values":[13769451,13773800,11278500],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=139"},{"code":"4.2.02","program":"Community Sports Facilities","account":"current","values":[955394,963000,963000],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=139"},{"code":"4.2.03","program":"Newfoundland and Labrador Sports Centre Inc.","account":"current","values":[411600,411600,411600],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=139"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"tourism-culture-arts-and-recreation","gross":[82286067,83346800,75685800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[335497,344400,302600],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=129"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1180779,1193000,1012700],"page":129,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=129"},{"code":"1.2.02","program":"Corporate Services","account":"current","values":[930995,1020700,1080500],"page":130,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=130"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":130,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=130"},{"code":"2.1.01","program":"Tourism","account":"current","values":[15117760,15197600,15554300],"page":131,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=131"},{"code":"2.1.02","program":"Sector Research","account":"current","values":[696101,707400,684500],"page":131,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=131"},{"code":"2.1.03","program":"Strategic Product Development","account":"current","values":[1975656,2160600,2483800],"page":131,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=131"},{"code":"2.1.04","program":"Marble Mountain Development Corporation","account":"current","values":[1606400,1606400,306400],"page":132,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=132"},{"code":"2.2.01","program":"C.a. Pippy Park Commission","account":"current","values":[305400,305400,305400],"page":132,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=132"},{"code":"2.2.02","program":"Park Operations","account":"current","values":[6282861,6356100,6090400],"page":132,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=132"},{"code":"3.1.01","program":"Arts and Culture Centres","account":"current","values":[8422565,8790700,7891100],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=133"},{"code":"3.1.02","program":"Arts, Heritage and Historic Development","account":"current","values":[6528398,6681300,6381500],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=133"},{"code":"3.1.03","program":"Newfoundland and Labrador Arts Council","account":"current","values":[5033000,5033000,5033000],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=134"},{"code":"3.1.04","program":"The Rooms Corporation of Newfoundland and Labrador","account":"current","values":[6546200,6546200,6546200],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=134"},{"code":"3.1.05","program":"Heritage Foundation of Newfoundland and Labrador","account":"current","values":[424600,424600,424600],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=134"},{"code":"3.1.06","program":"Celebrate NL Inc.","account":"current","values":[1300000,1300100,100],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=134"},{"code":"4.1.01","program":"Newfoundland and Labrador Film Development Corporation","account":"current","values":[837100,837100,837100],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=135"},{"code":"4.1.02","program":"Newfoundland and Labrador Film Development Corporation","account":"capital","values":[14100000,14100000,10000000],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=135"},{"code":"4.2.01","program":"Sport and Recreation","account":"current","values":[10235855,10315200,10324600],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=135"},{"code":"4.2.02","program":"Newfoundland and Labrador S Sports Centre Inc.","account":"current","values":[426900,426900,426900],"page":136,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=136"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"tourism-culture-arts-and-recreation","gross":[103660434,104571000,102902400],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[304998,331400,331400],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=133"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1065131,1069700,1066200],"page":133,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=133"},{"code":"1.2.02","program":"Corporate Services","account":"current","values":[785334,816400,941400],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=134"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":134,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=134"},{"code":"2.1.01","program":"Tourism","account":"current","values":[15477387,15597600,15794000],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=135"},{"code":"2.1.02","program":"Sector Research","account":"current","values":[652778,669900,746500],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=135"},{"code":"2.1.03","program":"Strategic Product Development","account":"current","values":[1880537,2353400,2569900],"page":135,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=135"},{"code":"2.1.04","program":"Marble Mountain Development Corporation","account":"current","values":[1240100,1240100,306400],"page":136,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=136"},{"code":"2.1.05","program":"Marble Mountain Development Corporation","account":"capital","values":[1000000,1000000,1000000],"page":136,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=136"},{"code":"2.2.01","program":"Park Operations","account":"current","values":[5088219,5127700,5127700],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=137"},{"code":"2.2.02","program":"C.a. Pippy Park Commission","account":"current","values":[325500,325500,325500],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=137"},{"code":"2.2.03","program":"C.a. Pippy Park Commission","account":"capital","values":[900000,900000,900000],"page":137,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=137"},{"code":"3.1.01","program":"Arts and Culture Centres","account":"current","values":[9222198,9258100,7930400],"page":138,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=138"},{"code":"3.1.02","program":"Arts, Heritage and Historic Development","account":"current","values":[10726356,10842700,10656400],"page":138,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=138"},{"code":"3.1.03","program":"Newfoundland and Labrador Arts Council","account":"current","values":[8040700,8040700,8040700],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=139"},{"code":"3.1.04","program":"Heritage Foundation of Newfoundland and Labrador","account":"current","values":[480800,480800,430800],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=139"},{"code":"3.1.05","program":"Celebrate NL Inc.","account":"current","values":[4675100,4675100,4675100],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=139"},{"code":"3.1.06","program":"The Rooms Corporation of Newfoundland and Labrador","account":"current","values":[6633600,6633600,6633600],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=139"},{"code":"3.1.07","program":"The Rooms Corporation of Newfoundland and Labrador","account":"capital","values":[1000000,1000000,1000000],"page":139,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=139"},{"code":"4.1.01","program":"Newfoundland and Labrador Film Development Corporation","account":"current","values":[1243600,1243600,1243600],"page":140,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=140"},{"code":"4.1.02","program":"Newfoundland and Labrador Film Development Corporation","account":"capital","values":[10000000,10000000,10000000],"page":140,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=140"},{"code":"4.2.01","program":"Sport and Recreation","account":"current","values":[8983296,9029800,9247900],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=141"},{"code":"4.2.02","program":"Newfoundland and Labrador Sports Centre Inc.","account":"current","values":[434800,434800,434800],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=141"},{"code":"4.2.03","program":"Newfoundland and Labrador Sports Centre Inc.","account":"capital","values":[13500000,13500000,13500000],"page":141,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=141"}]},"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"tourism-culture-arts-and-recreation","gross":[87720200,90939900,89341400],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[324200,411600,313300],"page":173,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=173"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1097500,1098100,1110000],"page":173,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=173"},{"code":"1.2.02","program":"Corporate Services","account":"current","values":[916400,758900,913600],"page":174,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=174"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[100,100,100],"page":174,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=174"},{"code":"2.1.01","program":"Tourism","account":"current","values":[15940100,15659100,15932400],"page":175,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=175"},{"code":"2.1.02","program":"Sector Research","account":"current","values":[544400,465700,689000],"page":175,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=175"},{"code":"2.1.03","program":"Strategic Product Development","account":"current","values":[6204700,7928300,7948900],"page":176,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=176"},{"code":"2.1.04","program":"Marble Mountain Development Corporation","account":"current","values":[956400,956400,956400],"page":176,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=176"},{"code":"2.1.05","program":"Marble Mountain Development Corporation","account":"capital","values":[500000,850000,850000],"page":177,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=177"},{"code":"2.2.01","program":"Park Operations","account":"current","values":[5150600,5833700,5130600],"page":177,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=177"},{"code":"2.2.02","program":"C.a. Pippy Park Commission","account":"current","values":[345600,345600,345600],"page":178,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=178"},{"code":"2.2.03","program":"C.a. Pippy Park Commission","account":"capital","values":[0,450000,450000],"page":178,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=178"},{"code":"3.1.01","program":"Arts and Culture Centres","account":"current","values":[8790100,9171300,8995700],"page":179,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=179"},{"code":"3.1.02","program":"Arts, Heritage and Historic Development","account":"current","values":[11760300,10763300,9669600],"page":179,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=179"},{"code":"3.1.03","program":"Newfoundland and Labrador Arts Council","account":"current","values":[5048600,5048600,5048600],"page":180,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=180"},{"code":"3.1.04","program":"Heritage Foundation of Newfoundland and Labrador","account":"current","values":[305700,437100,437100],"page":180,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=180"},{"code":"3.1.05","program":"The Rooms Corporation of Newfoundland and Labrador","account":"current","values":[6722700,6722700,6722700],"page":180,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=180"},{"code":"3.1.06","program":"The Rooms Corporation of Newfoundland and Labrador","account":"capital","values":[1000000,1000000,1000000],"page":181,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=181"},{"code":"3.2.01","program":"Newfoundland and Labrador Film Development Corporation","account":"current","values":[1251500,1251500,1251500],"page":181,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=181"},{"code":"3.2.02","program":"Newfoundland and Labrador Film Development Corporation","account":"capital","values":[10000000,10000000,10000000],"page":181,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=181"},{"code":"4.1.01","program":"Sport and Recreation","account":"current","values":[9518500,9795100,9583500],"page":182,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=182"},{"code":"4.1.02","program":"Newfoundland and Labrador Sports Centre Inc.","account":"current","values":[1342800,1992800,1992800],"page":182,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=182"}]}},"Transportation and Infrastructure":{"2020-21":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf","slug":"transportation-and-infrastructure","gross":[675900272,821608800,816875200],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[259479,299800,299800],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=62"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1057316,1066400,1156200],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=62"},{"code":"1.2.02","program":"Administration and Support Services","account":"current","values":[7183631,7253717,7231200],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=63"},{"code":"1.2.03","program":"Strategic and Support Services","account":"current","values":[3642451,3706300,3821300],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=63"},{"code":"1.2.04","program":"Air Subsidies","account":"current","values":[476871,600000,600000],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=63"},{"code":"1.2.05","program":"Administrative Support","account":"capital","values":[0,100,100],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=64"},{"code":"1.2.06","program":"Land Acquisition","account":"capital","values":[469819,500000,500000],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=64"},{"code":"2.1.01","program":"Administration and Support Services","account":"current","values":[8237938,8467000,7519100],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=64"},{"code":"2.1.02","program":"Summer Maintenance and Repairs","account":"current","values":[23502601,23751300,23095400],"page":65,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=65"},{"code":"2.1.03","program":"Snow and Ice Control","account":"current","values":[63425831,64005100,62434100],"page":65,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=65"},{"code":"2.2.01","program":"Maintenance of Equipment","account":"current","values":[37079932,38332583,37415400],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=66"},{"code":"2.2.02","program":"Equipment Acquisitions","account":"capital","values":[5190721,7335400,5335400],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=66"},{"code":"2.3.01","program":"Building Utilities and Maintenance","account":"current","values":[40294434,43135300,41856200],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=66"},{"code":"2.3.02","program":"Leased Accommodations","account":"current","values":[20276245,20901600,20901600],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=67"},{"code":"2.3.03","program":"Alterations and Improvements to Existing Facilities","account":"current","values":[4156324,9104500,9804500],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=67"},{"code":"2.3.04","program":"School Facilities - Alterations and Improvements to Existing Facilities","account":"current","values":[11323761,15991800,19491500],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=68"},{"code":"2.3.05","program":"Low Carbon Economy","account":"capital","values":[5170262,17605000,14105000],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=68"},{"code":"2.4.01","program":"Airstrip Operations","account":"current","values":[1483293,1548600,1595100],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=69"},{"code":"2.4.03","program":"Airstrips","account":"capital","values":[1370020,1387300,1387300],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=69"},{"code":"3.1.01","program":"Administration and Support Services","account":"current","values":[729372,1000100,928700],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=70"},{"code":"3.1.02","program":"Pre-engineering","account":"current","values":[435969,456900,456900],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=70"},{"code":"3.2.01","program":"Improvements - Provincial Roads","account":"current","values":[13793823,14715300,16976600],"page":71,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=71"},{"code":"3.2.02","program":"Federal - Provincial Cost-shared Agreements","account":"current","values":[2224070,3983300,3983300],"page":71,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=71"},{"code":"3.2.03","program":"Improvement and Construction - Provincial Roads","account":"capital","values":[34956179,52992200,52992200],"page":71,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=71"},{"code":"3.2.05","program":"Trans Labrador Highway","account":"capital","values":[32807166,39750000,39750000],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=72"},{"code":"3.2.06","program":"Federal - Provincial Cost-shared Agreements","account":"capital","values":[28822561,55910900,57910900],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=72"},{"code":"3.3.01","program":"Resource Roads Construction","account":"capital","values":[4498649,4613000,3689300],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=73"},{"code":"3.4.01","program":"Administration and Support Services","account":"current","values":[5478448,5730100,3819400],"page":74,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=74"},{"code":"3.4.02","program":"School Facilities - New Construction and Alterations to Existing Facilities","account":"capital","values":[49392797,50744400,50744400],"page":74,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=74"},{"code":"3.4.03","program":"Development of New Facilities","account":"capital","values":[1212835,2300100,2300100],"page":74,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=74"},{"code":"3.4.04","program":"Justice Infrastructure","account":"capital","values":[1899145,5500000,5500000],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=75"},{"code":"3.4.05","program":"Health Care Building Imrovements, Furnishings and Equipment","account":"capital","values":[31999700,35700000,35700000],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=75"},{"code":"3.4.06","program":"Health Care Infrastructure","account":"capital","values":[43192161,60951100,60951100],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=75"},{"code":"3.5.01","program":"Ferry Terminals","account":"current","values":[951144,1028900,1429400],"page":76,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=76"},{"code":"3.5.02","program":"Ferry Terminals","account":"capital","values":[2783435,2929300,2929300],"page":76,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=76"},{"code":"3.6.01","program":"Municipal Infrastructure","account":"current","values":[36024818,46122800,46647500],"page":77,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=77"},{"code":"3.6.02","program":"Federal- Provincial Infrastructure Programs","account":"current","values":[58580542,79011000,79011000],"page":77,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=77"},{"code":"4.1.01","program":"Ferry Operations","account":"current","values":[69862680,70555700,70360800],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=78"},{"code":"4.1.02","program":"Ferry Vessel Refits","account":"current","values":[6861333,7396800,7000000],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=78"},{"code":"4.1.03","program":"Ferry Vessel Refits","account":"capital","values":[2824422,3000000,3000000],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=78"},{"code":"4.1.04","program":"Ferry Vessels","account":"capital","values":[0,100,100],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=78"},{"code":"4.2.01","program":"Government-operated Aircraft","account":"current","values":[11968094,12224900,12244900],"page":79,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=79"},{"code":"4.2.02","program":"Government-operated Aircraft","account":"capital","values":[0,100,100],"page":79,"source":"https://www.gov.nl.ca/exec/tbs/files/The-Report-FINAL-1-1.pdf#page=79"}]},"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"transportation-and-infrastructure","gross":[690996913,774410400,774410400],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[274290,295800,295800],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=62"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1117939,1122800,1132600],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=62"},{"code":"1.2.02","program":"Administration and Support Services","account":"current","values":[7287743,7342500,7400500],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=63"},{"code":"1.2.03","program":"Strategic and Support Services","account":"current","values":[3481591,3515000,3698800],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=63"},{"code":"1.2.04","program":"Air Subsidies","account":"current","values":[492412,600000,600000],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=63"},{"code":"1.2.05","program":"Administrative Support","account":"capital","values":[0,100,100],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=64"},{"code":"1.2.06","program":"Land Acquisition","account":"capital","values":[430687,500000,500000],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=64"},{"code":"2.1.01","program":"Administration and Support Services","account":"current","values":[7962448,8049500,7296700],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=64"},{"code":"2.1.02","program":"Summer Maintenance and Repairs","account":"current","values":[23213778,23668400,23557400],"page":65,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=65"},{"code":"2.1.03","program":"Snow and Ice Control","account":"current","values":[61714485,62433000,62372800],"page":65,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=65"},{"code":"2.2.01","program":"Maintenance of Equipment","account":"current","values":[38772370,39836400,37503700],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=66"},{"code":"2.2.02","program":"Equipment Acquisitions","account":"capital","values":[7676937,8017300,6935400],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=66"},{"code":"2.3.01","program":"Building Utilities and Maintenance","account":"current","values":[42476059,44935700,41830400],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=66"},{"code":"2.3.02","program":"Leased Accommodations","account":"current","values":[19815270,19851300,20866800],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=67"},{"code":"2.3.03","program":"Alterations and Improvements to Existing Facilities","account":"current","values":[5464999,6850000,6850000],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=67"},{"code":"2.3.04","program":"School Facilities - Alterations and Improvements to Existing Facilities","account":"current","values":[14586876,16479500,20491500],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=68"},{"code":"2.3.05","program":"Low Carbon Economy","account":"current","values":[7347383,8100000,8100000],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=68"},{"code":"2.3.06","program":"Low Carbon Economy","account":"capital","values":[0,4225000,4225000],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=68"},{"code":"2.4.01","program":"Airstrip Operations","account":"current","values":[1629961,1670000,1576700],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=69"},{"code":"2.4.02","program":"Airstrips","account":"current","values":[1458346,1809300,337800],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=69"},{"code":"3.1.01","program":"Administration and Support Services","account":"current","values":[807388,855600,773600],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=70"},{"code":"3.2.01","program":"Improvements - Provincial Roads","account":"current","values":[33568423,40077900,25753000],"page":71,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=71"},{"code":"3.2.02","program":"Federal - Provincial Cost-shared Agreements","account":"current","values":[0,1000000,1000000],"page":71,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=71"},{"code":"3.2.03","program":"Improvement and Construction - Provincial Roads","account":"capital","values":[53675022,75525300,75525300],"page":71,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=71"},{"code":"3.2.05","program":"Trans Labrador Highway","account":"capital","values":[24127775,26205800,22105800],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=72"},{"code":"3.2.06","program":"Federal - Provincial Cost-shared Agreements","account":"capital","values":[37896929,45283100,49383100],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=72"},{"code":"3.3.01","program":"Administration and Support Services","account":"current","values":[4103185,5341400,4474800],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=73"},{"code":"3.3.02","program":"Health Care Infrastructure","account":"current","values":[1793646,2451300,2951300],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=73"},{"code":"3.3.03","program":"School Facilities - New Construction and Alterations to Exisiting Facilities","account":"capital","values":[17352864,20196300,20196300],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=73"},{"code":"3.3.04","program":"Development of New Facilities","account":"capital","values":[2853819,3454400,3454400],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=73"},{"code":"3.3.05","program":"Justice Infrastructure","account":"capital","values":[921262,9935000,9935000],"page":74,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=74"},{"code":"3.3.06","program":"Health Care Infrastructure","account":"capital","values":[52719152,58363100,67786900],"page":74,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=74"},{"code":"3.4.01","program":"Ferry Terminals","account":"current","values":[1186625,1430400,1430400],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=75"},{"code":"3.4.02","program":"Ferry Terminals","account":"capital","values":[156459,2929300,2929300],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=75"},{"code":"3.5.01","program":"Municipal Infrastructure","account":"current","values":[32148432,36919900,47680600],"page":76,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=76"},{"code":"3.5.02","program":"Federal- Provincial Infrastructure Programs","account":"current","values":[74976996,75944600,90654500],"page":76,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=76"},{"code":"4.1.01","program":"Ferry Operations","account":"current","values":[74379523,74721600,70586000],"page":77,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=77"},{"code":"4.1.02","program":"Ferry Vessel Refits","account":"current","values":[15846374,16954200,7000000],"page":77,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=77"},{"code":"4.1.03","program":"Ferry Vessel Refits","account":"capital","values":[2999336,3000000,3000000],"page":77,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=77"},{"code":"4.1.04","program":"Ferry Vessels","account":"capital","values":[0,100,100],"page":77,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=77"},{"code":"4.2.01","program":"Government - Operated Aircraft","account":"current","values":[14280129,14519400,12217900],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=78"},{"code":"4.2.02","program":"Government - Operated Aircraft","account":"capital","values":[0,100,100],"page":78,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=78"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"transportation-and-infrastructure","gross":[707539855,757133100,746101100],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[280760,301900,301900],"page":59,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=59"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1391741,1393500,1129000],"page":59,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=59"},{"code":"1.2.02","program":"Administration and Support Services","account":"current","values":[7688053,7842000,7357500],"page":60,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=60"},{"code":"1.2.03","program":"Strategic and Support Services","account":"current","values":[3804017,3995000,3680000],"page":60,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=60"},{"code":"1.2.04","program":"Air Subsidies","account":"current","values":[606020,650000,600000],"page":60,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=60"},{"code":"1.2.05","program":"Administrative Support","account":"capital","values":[0,100,100],"page":61,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=61"},{"code":"1.2.06","program":"Land Acquisition","account":"capital","values":[75492,500000,500000],"page":61,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=61"},{"code":"2.1.01","program":"Administration and Support Services","account":"current","values":[8427690,8778100,7573100],"page":61,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=61"},{"code":"2.1.02","program":"Summer Maintenance and Repairs","account":"current","values":[27352484,27673700,23772700],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=62"},{"code":"2.1.03","program":"Snow and Ice Control","account":"current","values":[71420982,71691000,62228000],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=62"},{"code":"2.2.01","program":"Maintenance of Equipment","account":"current","values":[48043046,49184600,37834600],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=63"},{"code":"2.2.02","program":"Equipment Acquisitions","account":"capital","values":[7099935,7815300,5335400],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=63"},{"code":"2.3.01","program":"Building Utilities and Maintenance","account":"current","values":[48553714,50904500,41889400],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=63"},{"code":"2.3.02","program":"Leased Accommodations","account":"current","values":[20240454,20744400,20909400],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=64"},{"code":"2.3.03","program":"Alterations and Improvements to Existing Facilities","account":"current","values":[17451787,21650800,24340900],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=64"},{"code":"2.3.04","program":"Low Carbon Economy","account":"current","values":[2828638,4160000,4860000],"page":65,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=65"},{"code":"2.3.05","program":"Low Carbon Economy","account":"capital","values":[420539,2149900,2149900],"page":65,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=65"},{"code":"2.4.01","program":"Airstrip Operations","account":"current","values":[1790729,1805800,1575800],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=66"},{"code":"2.4.02","program":"Airstrips","account":"current","values":[1336535,1360000,1360000],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=66"},{"code":"2.4.03","program":"Airstrips","account":"capital","values":[0,100,100],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=66"},{"code":"3.1.01","program":"Administration and Support Services","account":"current","values":[1062583,1260500,1051500],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=67"},{"code":"3.2.01","program":"Improvements - Provincial Roads","account":"current","values":[20117524,22835200,17906200],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=68"},{"code":"3.2.02","program":"Federal - Provincial Cost-shared Agreements","account":"current","values":[11779583,12127800,8351200],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=68"},{"code":"3.2.03","program":"Improvement and Construction - Provincial Roads","account":"capital","values":[77898527,79237500,71568300],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=68"},{"code":"3.2.05","program":"Trans Labrador Highway","account":"capital","values":[5691578,5850000,6000000],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=69"},{"code":"3.2.06","program":"Federal - Provincial Cost-shared Agreements","account":"capital","values":[42877831,45913400,51112300],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=69"},{"code":"3.3.01","program":"Administration and Support Services","account":"current","values":[4891464,6061200,4471200],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=70"},{"code":"3.3.02","program":"Health Care Infrastructure","account":"current","values":[3569111,3675000,3384900],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=70"},{"code":"3.3.03","program":"School Facilities - New Construction and Alterations to Exisiting Facilities","account":"capital","values":[6576110,7784900,7784900],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=70"},{"code":"3.3.04","program":"Facilities Development","account":"capital","values":[2505784,6300100,8300100],"page":71,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=71"},{"code":"3.3.05","program":"Justice Infrastructure","account":"capital","values":[6277894,8091400,9731400],"page":71,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=71"},{"code":"3.3.06","program":"Health Care Infrastructure","account":"capital","values":[42584781,46053900,85013800],"page":71,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=71"},{"code":"3.4.01","program":"Ferry Terminals","account":"current","values":[1382756,1452400,1430400],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=72"},{"code":"3.4.02","program":"Ferry Terminals","account":"capital","values":[4966212,5675000,5675000],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=72"},{"code":"3.5.01","program":"Municipal Infrastructure","account":"current","values":[25673319,34210000,36200000],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=73"},{"code":"3.5.02","program":"Federal/provincial Infrastructure Programs","account":"current","values":[69845701,70038600,82338600],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=73"},{"code":"4.1.01","program":"Ferry Operations","account":"current","values":[85440592,87206000,70824000],"page":74,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=74"},{"code":"4.1.02","program":"Ferry Vessel Refits","account":"current","values":[9826505,12000000,7000000],"page":74,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=74"},{"code":"4.1.03","program":"Ferry Vessel Refits","account":"capital","values":[156593,2400000,3000000],"page":74,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=74"},{"code":"4.1.04","program":"Ferry Vessels","account":"capital","values":[0,100,100],"page":74,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=74"},{"code":"4.2.01","program":"Government-operated Aircraft","account":"current","values":[15602791,16359300,12059300],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=75"},{"code":"4.2.02","program":"Government-operated Aircraft","account":"capital","values":[0,100,5500100],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=75"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"transportation-and-infrastructure","gross":[1168845594,1322211700,1322211700],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[298584,313200,313200],"page":60,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=60"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1419664,1496600,1496600],"page":60,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=60"},{"code":"1.2.02","program":"Administration and Support Services","account":"current","values":[8978874,9036500,8622000],"page":61,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=61"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":61,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=61"},{"code":"1.2.04","program":"Land Acquisition","account":"capital","values":[4695136,5050000,500000],"page":61,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=61"},{"code":"2.1.01","program":"Administration and Support Services","account":"current","values":[8527009,8671500,7878500],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=62"},{"code":"2.1.02","program":"Summer Maintenance and Repairs","account":"current","values":[23812762,23933300,21679300],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=62"},{"code":"2.1.03","program":"Snow and Ice Control","account":"current","values":[74041960,74154400,65192000],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=62"},{"code":"2.2.01","program":"Maintenance of Equipment","account":"current","values":[48174289,49249800,41333500],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=63"},{"code":"2.2.02","program":"Equipment Acquisitions","account":"capital","values":[21334060,21482400,14535400],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=63"},{"code":"2.3.01","program":"Provincial Buildings","account":"current","values":[77263268,78108100,68375100],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=64"},{"code":"2.3.02","program":"Alterations and Improvements T to Existing Facilities","account":"current","values":[20698543,26741500,23241500],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=64"},{"code":"2.3.03","program":"Low Carbon Economy","account":"current","values":[981608,1204300,1204300],"page":65,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=65"},{"code":"2.3.04","program":"Low Carbon Economy","account":"capital","values":[8343266,10075000,6325000],"page":65,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=65"},{"code":"2.4.01","program":"Airstrip Operations","account":"current","values":[1757111,1761700,1606700],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=66"},{"code":"2.4.02","program":"Airstrips","account":"current","values":[1185619,1260000,1260000],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=66"},{"code":"2.4.03","program":"Airstrips","account":"capital","values":[0,100,100],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=66"},{"code":"3.1.01","program":"Improvements - Provincial Roads","account":"current","values":[47096694,49164000,72634000],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=67"},{"code":"3.1.02","program":"Federal - Provincial Cost-shared Agreements","account":"current","values":[1574912,2299900,2299900],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=67"},{"code":"3.1.03","program":"Improvement and Construction - P Provincial Roads","account":"capital","values":[134178483,135702400,127702400],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=67"},{"code":"3.1.04","program":"Trans Labrador Highway","account":"capital","values":[1222700,1222700,1222700],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=68"},{"code":"3.1.05","program":"Federal - Provincial Cost-shared Agreements","account":"capital","values":[27975057,45542700,45542700],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=68"},{"code":"3.2.01","program":"Administration and Support Services","account":"current","values":[5605514,6061000,6713000],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=69"},{"code":"3.2.02","program":"Health Care Infrastructure","account":"current","values":[5461980,5849200,5849200],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=69"},{"code":"3.2.03","program":"Building Infrastructure","account":"capital","values":[420781865,501821500,520518500],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=69"},{"code":"3.3.01","program":"Ferry Terminals","account":"current","values":[1332337,1678500,1430400],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=70"},{"code":"3.3.02","program":"Ferry Terminals","account":"capital","values":[2459626,3529300,3529300],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=70"},{"code":"3.4.01","program":"Municipal Infrastructure","account":"current","values":[102910636,129179000,161335800],"page":71,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=71"},{"code":"4.1.01","program":"Ferry Operations","account":"current","values":[89461628,90971600,75797800],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=72"},{"code":"4.1.02","program":"Ferry Vessel Refits","account":"current","values":[8956121,9085900,8300000],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=72"},{"code":"4.1.03","program":"Ferry Vessel Refits","account":"capital","values":[1919500,4700000,4700000],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=72"},{"code":"4.1.04","program":"Ferry Vessels","account":"capital","values":[0,100,100],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=72"},{"code":"4.2.01","program":"Government - Operated Aircraft","account":"current","values":[16396788,17365300,15572500],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=73"},{"code":"4.2.02","program":"Government - Operated Aircraft","account":"capital","values":[0,5500100,5500100],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=73"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"transportation-and-infrastructure","gross":[1344876307,1417177000,1417177000],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[377329,406600,318600],"page":61,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=61"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1493178,1529000,1525600],"page":61,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=61"},{"code":"1.2.02","program":"Administration and Support Services","account":"current","values":[9694989,9775900,8843100],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=62"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[0,100,100],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=62"},{"code":"1.2.04","program":"Land Acquisition","account":"capital","values":[265637,500000,500000],"page":62,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=62"},{"code":"2.1.01","program":"Administration and Support Services","account":"current","values":[8236402,8324100,8001200],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=63"},{"code":"2.1.02","program":"Summer Maintenance and Repairs","account":"current","values":[24835147,25095100,22933700],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=63"},{"code":"2.1.03","program":"Snow and Ice Control","account":"current","values":[71699144,72052500,68014500],"page":63,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=63"},{"code":"2.2.01","program":"Maintenance of Equipment","account":"current","values":[51678105,53765800,42416700],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=64"},{"code":"2.2.02","program":"Equipment Acquisitions","account":"capital","values":[37557511,38725400,35335400],"page":64,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=64"},{"code":"2.3.01","program":"Provincial Buildings","account":"current","values":[76044649,79915900,69633300],"page":65,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=65"},{"code":"2.3.02","program":"Alterations and Improvements to Existing Facilities","account":"current","values":[30470097,31218800,31211500],"page":65,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=65"},{"code":"2.3.04","program":"Low Carbon Economy","account":"capital","values":[2304614,2481900,1381900],"page":66,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=66"},{"code":"2.4.01","program":"Airstrip Operations","account":"current","values":[1427436,1622600,1622600],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=67"},{"code":"2.4.02","program":"Airstrips","account":"current","values":[0,100,100],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=67"},{"code":"2.4.03","program":"Airstrips","account":"capital","values":[637921,650000,650000],"page":67,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=67"},{"code":"2.5.01","program":"Student Transportation","account":"current","values":[70389424,70948000,69667000],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=68"},{"code":"2.5.02","program":"School Facilities","account":"current","values":[78868079,79939400,72790200],"page":68,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=68"},{"code":"2.5.03","program":"Student Transportation","account":"capital","values":[20694564,21500600,14820600],"page":69,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=69"},{"code":"3.1.01","program":"Improvements - Provincial Roads","account":"current","values":[53719532,59505100,63535700],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=70"},{"code":"3.1.02","program":"Federal - Provincial Cost - Shared Agreements","account":"current","values":[187024,276000,276000],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=70"},{"code":"3.1.03","program":"Improvement and Construction -- Provincial Roads","account":"capital","values":[185418772,191230600,191230600],"page":70,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=70"},{"code":"3.1.05","program":"Federal - Provincial Cost - Shared Agreements","account":"capital","values":[27259448,32994100,32994100],"page":71,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=71"},{"code":"3.2.01","program":"Administration and Support Services","account":"current","values":[9053189,9613000,7226900],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=72"},{"code":"3.2.02","program":"Health Care Infrastructure","account":"current","values":[10958429,11840900,11840900],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=72"},{"code":"3.2.03","program":"Building Infrastructure","account":"capital","values":[262547885,284474100,344137100],"page":72,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=72"},{"code":"3.3.01","program":"Ferry Terminals","account":"current","values":[1313802,2861100,2861100],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=73"},{"code":"3.3.02","program":"Ferry Terminals","account":"capital","values":[1001314,7114700,7114700],"page":73,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=73"},{"code":"3.4.01","program":"Municipal Infrastructure","account":"current","values":[154207945,154875500,176107500],"page":74,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=74"},{"code":"4.1.01","program":"Ferry Operations","account":"current","values":[109409762,110664900,77438600],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=75"},{"code":"4.1.02","program":"Ferry Vessel Refits","account":"current","values":[19629274,20600000,8300000],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=75"},{"code":"4.1.03","program":"Ferry Vessel Refits","account":"capital","values":[3464809,4700000,10760500],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=75"},{"code":"4.1.04","program":"Ferry Vessels","account":"capital","values":[0,100,100],"page":75,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=75"},{"code":"4.2.01","program":"Government - Operated Aircraft","account":"current","values":[16060181,18625100,13337100],"page":76,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=76"},{"code":"4.2.02","program":"Government - Operated Aircraft","account":"capital","values":[3970715,9350000,20350000],"page":76,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=76"}]},"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"transportation-and-infrastructure","gross":[1457867700,1254985500,1393544000],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[416000,403900,416000],"page":75,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=75"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1555200,1971400,1555200],"page":75,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=75"},{"code":"1.2.02","program":"Administration and Support Services","account":"current","values":[9219900,10495900,9073100],"page":76,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=76"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[27100,21900,21900],"page":76,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=76"},{"code":"1.2.04","program":"Land Acquisition","account":"capital","values":[500000,170000,500000],"page":76,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=76"},{"code":"2.1.01","program":"Administration and Support Services","account":"current","values":[8045200,8605400,8045200],"page":77,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=77"},{"code":"2.1.02","program":"Summer Maintenance and Repairs","account":"current","values":[24733700,24928200,22933700],"page":77,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=77"},{"code":"2.1.03","program":"Snow and Ice Control","account":"current","values":[73456200,82352200,67905200],"page":78,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=78"},{"code":"2.2.01","program":"Maintenance of Equipment","account":"current","values":[51708100,55708500,42194300],"page":78,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=78"},{"code":"2.2.02","program":"Equipment Acquisitions","account":"capital","values":[38535400,41172300,42852300],"page":79,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=79"},{"code":"2.3.01","program":"Provincial Buildings","account":"current","values":[81855800,85732900,70186300],"page":79,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=79"},{"code":"2.3.02","program":"Alterations and Improvements to Existing Facilities","account":"current","values":[19061500,25591500,25591500],"page":80,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=80"},{"code":"2.4.01","program":"Airstrip Operations","account":"current","values":[1638800,1796500,1638800],"page":81,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=81"},{"code":"2.4.02","program":"Airstrips","account":"current","values":[100,100,100],"page":81,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=81"},{"code":"2.4.03","program":"Airstrips","account":"capital","values":[100,650000,650000],"page":81,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=81"},{"code":"2.5.01","program":"Student Transportation","account":"current","values":[76793700,80337200,70393700],"page":82,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=82"},{"code":"2.5.02","program":"School Facilities","account":"current","values":[73218900,83202600,73118900],"page":82,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=82"},{"code":"2.5.03","program":"Student Transportation","account":"capital","values":[7301800,8433700,6537100],"page":82,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=82"},{"code":"3.1.01","program":"Improvements - Provincial Roads","account":"current","values":[47107800,63626100,82677800],"page":83,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=83"},{"code":"3.1.02","program":"Federal-provincial Cost-shared Agreements","account":"current","values":[100,100,100],"page":83,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=83"},{"code":"3.1.03","program":"Improvement and Construction - Provincial Roads","account":"capital","values":[162196900,194771000,229473800],"page":84,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=84"},{"code":"3.1.04","program":"Federal-provincial Cost-shared Agreements","account":"capital","values":[54755700,16155000,28663700],"page":84,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=84"},{"code":"3.2.01","program":"Administration and Support Services","account":"current","values":[7058700,8882200,7058700],"page":85,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=85"},{"code":"3.2.02","program":"Health Care Infrastructure","account":"current","values":[15081100,14470400,14470400],"page":85,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=85"},{"code":"3.2.03","program":"Building Infrastructure","account":"capital","values":[422880900,132339300,233105600],"page":86,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=86"},{"code":"3.3.01","program":"Ferry Terminals","account":"current","values":[1430400,1430400,1430400],"page":86,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=86"},{"code":"3.3.02","program":"Ferry Terminals","account":"capital","values":[9069000,975000,7114700],"page":87,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=87"},{"code":"3.4.01","program":"Municipal Infrastructure","account":"current","values":[111014400,131878800,188712600],"page":87,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=87"},{"code":"4.1.01","program":"Ferry Operations","account":"current","values":[115765500,111971500,90590100],"page":88,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=88"},{"code":"4.1.02","program":"Ferry Vessel Refits","account":"current","values":[8300000,21950000,8300000],"page":88,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=88"},{"code":"4.1.03","program":"Ferry Vessel Refits","account":"capital","values":[4700000,4700000,4700000],"page":89,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=89"},{"code":"4.1.04","program":"Ferry Vessels","account":"capital","values":[100,100,100],"page":89,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=89"},{"code":"4.2.01","program":"Government - Operated Aircraft","account":"current","values":[14339600,16866200,14137500],"page":90,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=90"},{"code":"4.2.02","program":"Government - Operated Aircraft","account":"capital","values":[16100000,23395200,39495200],"page":90,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=90"}]}},"Environment and Climate Change":{"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"environment-and-climate-change","gross":[20510241,44498500,44498500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[196144,248000,248000],"page":89,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=89"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[602155,660900,660900],"page":89,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=89"},{"code":"2.1.01","program":"Pollution Prevention","account":"current","values":[2941632,9533600,9533600],"page":90,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=90"},{"code":"2.2.01","program":"Water Resources Management","account":"current","values":[5359527,5524700,4324700],"page":90,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=90"},{"code":"2.2.02","program":"Water Quality Agreement","account":"current","values":[1320198,1381300,1381300],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=91"},{"code":"2.3.01","program":"Environmental Assessment and Sustainable Development","account":"current","values":[654029,684100,726000],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=91"},{"code":"3.1.01","program":"Climate Change","account":"current","values":[1086736,1867000,1867000],"page":92,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=92"},{"code":"3.1.02","program":"Low Carbon Economy","account":"current","values":[3493795,19128700,20328700],"page":92,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=92"},{"code":"3.2.01","program":"Policy, Planning and Natural Areas","account":"current","values":[1849034,1930800,1930800],"page":92,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=92"},{"code":"4.1.01","program":"Labour Relations","account":"current","values":[457318,531200,531200],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=93"},{"code":"4.1.02","program":"Standing Fish Price Setting Panel","account":"current","values":[232926,247300,205400],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=93"},{"code":"4.1.03","program":"Labour Standards","account":"current","values":[628660,679200,679200],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=93"},{"code":"5.1.01","program":"Labour Relations Board","account":"current","values":[599383,670800,670800],"page":94,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=94"},{"code":"6.1.01","program":"Workplace Health, Safety and Compensation Review","account":"current","values":[1088704,1410900,1410900],"page":95,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=95"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"environment-and-climate-change","gross":[36210088,42685400,42672800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[241214,246600,245900],"page":86,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=86"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1152202,1158500,930700],"page":86,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=86"},{"code":"2.1.01","program":"Pollution Prevention","account":"current","values":[4411516,5155700,5646900],"page":87,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=87"},{"code":"2.2.01","program":"Water Resources Management","account":"current","values":[5504625,5550100,5342100],"page":87,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=87"},{"code":"2.2.02","program":"Water Quality Agreement","account":"current","values":[1481831,1497400,1497400],"page":88,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=88"},{"code":"2.3.01","program":"Environmental Assessment and Sustainable Development","account":"current","values":[761626,793000,738000],"page":88,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=88"},{"code":"3.1.01","program":"Climate Change","account":"current","values":[10132253,10164400,5259500],"page":89,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=89"},{"code":"3.1.02","program":"Low Carbon Economy","account":"current","values":[7441343,12591800,17291800],"page":89,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=89"},{"code":"3.2.01","program":"Policy, Planning and Natural Areas","account":"current","values":[1877109,1954700,2208300],"page":90,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=90"},{"code":"4.1.01","program":"Labour Relations","account":"current","values":[403756,447900,526500],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=91"},{"code":"4.1.02","program":"Standing Fish Price Setting Panel","account":"current","values":[334994,341000,205900],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=91"},{"code":"4.1.03","program":"Labour Standards","account":"current","values":[651834,685500,675000],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=91"},{"code":"5.1.01","program":"Labour Relations Board","account":"current","values":[706883,756000,688000],"page":92,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=92"},{"code":"6.1.01","program":"Workplace Health, Safety and Compensation Review","account":"current","values":[1108902,1342800,1416800],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=93"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"environment-and-climate-change","gross":[55662897,87135000,87135000],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[304369,311100,256100],"page":84,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=84"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1221305,1235200,932200],"page":84,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=84"},{"code":"2.1.01","program":"Pollution Prevention","account":"current","values":[4305278,8494100,8767100],"page":85,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=85"},{"code":"2.2.01","program":"Water Resources Management","account":"current","values":[7687155,7845600,7800100],"page":85,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=85"},{"code":"2.2.02","program":"Water Quality Agreement","account":"current","values":[1607417,1641600,1641600],"page":86,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=86"},{"code":"2.3.01","program":"Environmental Assessment and Sustainable Development","account":"current","values":[1058096,1180300,1233600],"page":86,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=86"},{"code":"3.1.01","program":"Climate Change","account":"current","values":[4113756,4330400,3555600],"page":87,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=87"},{"code":"3.1.02","program":"Federal - Provincial Programs","account":"current","values":[29903571,56342600,57092600],"page":87,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=87"},{"code":"3.2.01","program":"Policy, Planning and Natural Areas","account":"current","values":[2094270,2120400,2222400],"page":88,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=88"},{"code":"4.1.01","program":"Labour Relations","account":"current","values":[440744,482400,529400],"page":89,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=89"},{"code":"4.1.02","program":"Standing Fish Price Setting Panel","account":"current","values":[204872,206600,206600],"page":89,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=89"},{"code":"4.1.03","program":"Labour Standards","account":"current","values":[621792,677300,677300],"page":89,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=89"},{"code":"5.1.01","program":"Labour Relations Board","account":"current","values":[798254,801900,754900],"page":90,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=90"},{"code":"6.1.01","program":"Workplace Health, Safety and Compensation Review","account":"current","values":[1302018,1465500,1465500],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=91"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"environment-and-climate-change","gross":[71236969,110215500,110215500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[265261,278600,258600],"page":88,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=88"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1304817,1321500,899000],"page":88,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=88"},{"code":"2.1.01","program":"Pollution Prevention","account":"current","values":[3214902,6659200,6749200],"page":89,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=89"},{"code":"2.2.01","program":"Water Resources Management","account":"current","values":[7029916,8335600,8563100],"page":89,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=89"},{"code":"2.2.02","program":"Water Quality Agreement","account":"current","values":[1701128,1740300,1740300],"page":90,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=90"},{"code":"2.3.01","program":"Environmental Assessment and Sustainable Development","account":"current","values":[1182404,1233000,1316000],"page":90,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=90"},{"code":"3.1.01","program":"Climate Change","account":"current","values":[3154981,3202100,2354100],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=91"},{"code":"3.1.02","program":"Federal - Provincial Programs","account":"current","values":[47883271,81417400,82217400],"page":91,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=91"},{"code":"3.2.01","program":"Policy, Planning and Natural Areas","account":"current","values":[2116031,2216700,2306700],"page":92,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=92"},{"code":"4.1.01","program":"Labour Relations","account":"current","values":[500752,535300,535300],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=93"},{"code":"4.1.02","program":"Standing Fish Price Setting Panel","account":"current","values":[179890,209000,209000],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=93"},{"code":"4.1.03","program":"Labour Standards","account":"current","values":[611551,693600,693600],"page":93,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=93"},{"code":"5.1.01","program":"Labour Relations Board","account":"current","values":[763179,767800,767800],"page":94,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=94"},{"code":"6.1.01","program":"Workers' Compensation Independent Review Board","account":"current","values":[1328886,1605400,1605400],"page":95,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=95"}]}},"Immigration, Population Growth and Skills":{"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"immigration-population-growth-and-skills","gross":[176250881,248055600,248477800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[237338,268500,268500],"page":114,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=114"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[761329,1013300,1013300],"page":114,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=114"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[829823,1185100,1607300],"page":115,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=115"},{"code":"1.2.03","program":"Program Development and Planning","account":"current","values":[335886,513500,513500],"page":115,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=115"},{"code":"2.1.01","program":"Employment and Training Programs","account":"current","values":[869282,1331600,1331600],"page":116,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=116"},{"code":"2.1.02","program":"Employment Development Programs","account":"current","values":[6146457,8263600,8263600],"page":116,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=116"},{"code":"2.1.03","program":"Labour Market Development Agreement","account":"current","values":[123941253,177620900,177833300],"page":117,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=117"},{"code":"2.1.04","program":"Workforce Development Agreement","account":"current","values":[9026427,18110900,18110900],"page":117,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=117"},{"code":"2.1.05","program":"Employment Assistance Programs for Persons with Disabilities","account":"current","values":[9693741,11415100,11202700],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=118"},{"code":"2.1.06","program":"Youth and Student Services","account":"current","values":[5479712,6135700,6135700],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=118"},{"code":"2.1.07","program":"Apprenticeship and Trades Certification","account":"current","values":[9955621,11400000,11400000],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=118"},{"code":"3.1.01","program":"Client Services","account":"current","values":[4549716,5779400,5779400],"page":119,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=119"},{"code":"4.1.01","program":"Office of Immigration and Multiculturalism","account":"current","values":[3582008,3959300,3959300],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=120"},{"code":"4.1.02","program":"Workforce Development and Productivity Secretariat","account":"current","values":[842288,1058700,1058700],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=120"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"immigration-population-growth-and-skills","gross":[232562275,238913100,227712100],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[244378,265300,265300],"page":112,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=112"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1082891,1084700,979900],"page":112,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=112"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[765580,1099900,1256200],"page":113,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=113"},{"code":"1.2.03","program":"Program Development and Planning","account":"current","values":[343680,359800,519800],"page":113,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=113"},{"code":"2.1.01","program":"Employment and Training Programs","account":"current","values":[828569,1313800,1313800],"page":114,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=114"},{"code":"2.1.02","program":"Employment Development Programs","account":"current","values":[6632147,7463600,8013600],"page":114,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=114"},{"code":"2.1.03","program":"Labour Market Development Agreement","account":"current","values":[167102007,168245900,166531900],"page":115,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=115"},{"code":"2.1.04","program":"Workforce Development Agreement","account":"current","values":[8988803,9287800,9287800],"page":115,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=115"},{"code":"2.1.05","program":"Employment Assistance Programs for Persons with Disabilities","account":"current","values":[9234009,9638800,9638800],"page":116,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=116"},{"code":"2.1.06","program":"Youth and Student Services","account":"current","values":[5333210,5900700,5900700],"page":116,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=116"},{"code":"2.1.07","program":"Apprenticeship and Trades Certification","account":"current","values":[9606479,9935600,11099600],"page":116,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=116"},{"code":"3.1.01","program":"Client Services","account":"current","values":[4891008,5244100,5258300],"page":117,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=117"},{"code":"4.1.01","program":"Office of Immigration and Multiculturalism","account":"current","values":[16704863,18193300,6766600],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=118"},{"code":"4.1.02","program":"Workforce Development Secretariat","account":"current","values":[804651,879800,879800],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=118"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"immigration-population-growth-and-skills","gross":[217233483,221806700,218434500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[249242,273300,273300],"page":110,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=110"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1071066,1081300,1002800],"page":110,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=110"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[963079,1007800,2541300],"page":111,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=111"},{"code":"1.2.03","program":"Program Development and Planning","account":"current","values":[413177,428600,418800],"page":111,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=111"},{"code":"2.1.01","program":"Employment and Training Programs","account":"current","values":[790880,840000,1365000],"page":112,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=112"},{"code":"2.1.02","program":"Employment Development Programs","account":"current","values":[7105938,7384600,7384600],"page":112,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=112"},{"code":"2.1.03","program":"Labour Market Development Agreement","account":"current","values":[139952063,140113100,136125900],"page":113,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=113"},{"code":"2.1.04","program":"Workforce Development Agreement","account":"current","values":[7176830,7446200,7446200],"page":113,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=113"},{"code":"2.1.05","program":"Employment Assistance Programs for Persons with Disabilities","account":"current","values":[9460533,9638800,9638800],"page":114,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=114"},{"code":"2.1.06","program":"Youth and Student Services","account":"current","values":[5334602,5900700,5900700],"page":114,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=114"},{"code":"2.1.07","program":"Apprenticeship and Trades Certification","account":"current","values":[9962379,10209700,11311900],"page":114,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=114"},{"code":"3.1.01","program":"Client Services","account":"current","values":[5038349,5216000,5721000],"page":115,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=115"},{"code":"4.1.01","program":"Office of Immigration and Multiculturalism","account":"current","values":[28904357,31446400,28275700],"page":116,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=116"},{"code":"4.1.02","program":"Workforce Development Secretariat","account":"current","values":[810988,820200,1028500],"page":116,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=116"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"immigration-population-growth-and-skills","gross":[206960836,221325400,221325400],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[260502,298700,275000],"page":114,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=114"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1004985,1135000,1135000],"page":114,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=114"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[2587613,2719200,2711200],"page":115,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=115"},{"code":"1.2.03","program":"Program Development and Planning","account":"current","values":[453854,458600,458600],"page":115,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=115"},{"code":"2.1.01","program":"Employment and Training Programs","account":"current","values":[1342109,1408400,1408400],"page":116,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=116"},{"code":"2.1.02","program":"Employment Development Programs","account":"current","values":[9548970,10884600,10884600],"page":116,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=116"},{"code":"2.1.03","program":"Labour Market Development Agreement","account":"current","values":[133407365,138573900,138573900],"page":117,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=117"},{"code":"2.1.04","program":"Workforce Development Agreement","account":"current","values":[4819098,8101200,8101200],"page":117,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=117"},{"code":"2.1.05","program":"Employment Assistance Programs for Persons with Disabilities","account":"current","values":[9519167,9638800,9638800],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=118"},{"code":"2.1.06","program":"Youth and Student Services","account":"current","values":[5639718,5900700,5900700],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=118"},{"code":"2.1.07","program":"Apprenticeship and Trades Certification","account":"current","values":[10483749,11441000,11441000],"page":118,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=118"},{"code":"3.1.01","program":"Client Services","account":"current","values":[5115315,6234700,6271400],"page":119,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=119"},{"code":"4.1.01","program":"Office of Immigration and Multiculturalism","account":"current","values":[21942871,23586500,23581500],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=120"},{"code":"4.1.02","program":"Workforce Development Secretariat","account":"current","values":[835520,944100,944100],"page":120,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=120"}]}},"Municipal and Provincial Affairs":{"2021-22":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf","slug":"municipal-and-provincial-affairs","gross":[75176903,153643400,153518400],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[253223,261400,252400],"page":185,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=185"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[812254,838600,838600],"page":185,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=185"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[56319,92700,118000],"page":186,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=186"},{"code":"1.2.03","program":"Strategic Financial Management","account":"current","values":[684752,819000,819000],"page":186,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=186"},{"code":"1.2.04","program":"Policy and Strategic Planning","account":"current","values":[454087,458300,432000],"page":186,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=186"},{"code":"2.1.01","program":"Regional Support","account":"current","values":[982181,1000200,996600],"page":187,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=187"},{"code":"2.1.02","program":"Municipal Finance","account":"current","values":[681074,689500,654500],"page":187,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=187"},{"code":"2.2.01","program":"Municipal Debt Servicing","account":"current","values":[36702,49200,49200],"page":188,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=188"},{"code":"2.2.02","program":"Municipal Debt Servicing - Principal","account":"current","values":[1035071,1285000,1285000],"page":188,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=188"},{"code":"2.2.03","program":"Municipal Operating Grants","account":"current","values":[21168447,22000000,22000000],"page":188,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=188"},{"code":"2.2.04","program":"Special Assistance","account":"current","values":[2236435,2282700,2014000],"page":188,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=188"},{"code":"2.2.05","program":"Community Enhancement","account":"current","values":[4257238,4821000,4964700],"page":188,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=188"},{"code":"2.2.06","program":"Provincial Gas Tax Revenue Sharing","account":"current","values":[6981041,7100000,7100000],"page":188,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=188"},{"code":"2.3.01","program":"Local Governance and Planning","account":"current","values":[785283,931200,979800],"page":189,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=189"},{"code":"2.3.02","program":"Canada/newfoundland and Labrador Gas Tax Program","account":"current","values":[34752796,111014600,111014600],"page":189,"source":"https://www.gov.nl.ca/exec/tbs/files/Report-on-the-Program-Expenditures-and-Revenues-of-the-CRF-WEB.pdf#page=189"}]},"2022-23":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf","slug":"municipal-and-provincial-affairs","gross":[73438536,155791900,153213400],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[245738,262700,256500],"page":183,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=183"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[587365,611600,653600],"page":183,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=183"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[80048,101100,115100],"page":184,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=184"},{"code":"1.2.03","program":"Strategic Financial Management","account":"current","values":[742792,752200,840200],"page":184,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=184"},{"code":"1.2.04","program":"Policy and Strategic Planning","account":"current","values":[483558,486600,376900],"page":184,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=184"},{"code":"2.1.01","program":"Regional Support","account":"current","values":[1067109,1075100,966600],"page":185,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=185"},{"code":"2.1.02","program":"Municipal Finance","account":"current","values":[677417,684900,671900],"page":185,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=185"},{"code":"2.2.01","program":"Municipal Debt Servicing","account":"current","values":[21705,22000,9800],"page":186,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=186"},{"code":"2.2.02","program":"Municipal Debt Servicing - Principal","account":"current","values":[443868,461600,230300],"page":186,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=186"},{"code":"2.2.03","program":"Municipal Operating Grants","account":"current","values":[21636407,22000000,22000000],"page":186,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=186"},{"code":"2.2.04","program":"Special Assistance","account":"current","values":[10167902,10178400,2014000],"page":186,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=186"},{"code":"2.2.05","program":"Community Enhancement","account":"current","values":[3873884,4353700,4964700],"page":186,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=186"},{"code":"2.2.06","program":"Provincial Gas Tax Revenue Sharing","account":"current","values":[6871076,7100000,7100000],"page":186,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=186"},{"code":"2.3.01","program":"Local Governance and Planning","account":"current","values":[968144,1034200,965200],"page":187,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=187"},{"code":"2.3.02","program":"Canada Community-building Fund","account":"current","values":[25571523,106667800,112048600],"page":187,"source":"https://www.gov.nl.ca/exec/tbs/files/ReportOnProgramExpendituresAndRevenueOfTheConsolidatedRevenueFund2023.pdf#page=187"}]},"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"municipal-and-provincial-affairs","gross":[70250781,163814900,163814900],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[222594,264600,264600],"page":175,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=175"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[571039,643200,651700],"page":175,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=175"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[94541,116000,115900],"page":176,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=176"},{"code":"1.2.03","program":"Strategic Financial Management","account":"current","values":[654743,803100,833100],"page":176,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=176"},{"code":"1.2.04","program":"Policy and Strategic Planning","account":"current","values":[408717,420600,457700],"page":176,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=176"},{"code":"2.1.01","program":"Regional Support","account":"current","values":[925697,1007400,999900],"page":177,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=177"},{"code":"2.1.02","program":"Municipal Finance","account":"current","values":[619844,683500,683500],"page":177,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=177"},{"code":"2.2.01","program":"Municipal Debt Servicing","account":"current","values":[5350,5500,5200],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=178"},{"code":"2.2.02","program":"Municipal Debt Servicing - Principal","account":"current","values":[39548,39700,10000],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=178"},{"code":"2.2.03","program":"Municipal Operating Grants","account":"current","values":[23020426,25000000,25000000],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=178"},{"code":"2.2.04","program":"Special Assistance","account":"current","values":[4162365,4274000,2014000],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=178"},{"code":"2.2.05","program":"Community Enhancement","account":"current","values":[3569279,4514700,4964700],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=178"},{"code":"2.2.06","program":"Provincial Gas Tax Revenue Sharing","account":"current","values":[7006088,7100000,7100000],"page":178,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=178"},{"code":"2.3.01","program":"Local Governance and Planning","account":"current","values":[985187,1054600,1016600],"page":179,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=179"},{"code":"2.3.02","program":"Canada Community - Building Fund","account":"current","values":[27965363,117888000,119698000],"page":179,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=179"}]},"2024-25":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf","slug":"municipal-and-provincial-affairs","gross":[62213847,179196000,179196000],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[229431,268400,268400],"page":185,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=185"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[572356,615900,621100],"page":185,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=185"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[131806,154500,131500],"page":186,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=186"},{"code":"1.2.03","program":"Strategic Financial Management","account":"current","values":[762443,807000,815000],"page":186,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=186"},{"code":"1.2.04","program":"Policy and Strategic Planning","account":"current","values":[356298,493100,522900],"page":186,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=186"},{"code":"2.1.01","program":"Regional Support","account":"current","values":[968331,1012600,1002600],"page":187,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=187"},{"code":"2.1.02","program":"Municipal Finance","account":"current","values":[615467,684000,684000],"page":187,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=187"},{"code":"2.2.03","program":"Municipal Operating Grants","account":"current","values":[27926641,28000000,28000000],"page":188,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=188"},{"code":"2.2.04","program":"Special Assistance","account":"current","values":[3413009,8414000,8414000],"page":188,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=188"},{"code":"2.2.05","program":"Community Enhancement","account":"current","values":[3676071,4964700,4964700],"page":188,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=188"},{"code":"2.2.06","program":"Provincial Gas Tax Revenue Sharing","account":"current","values":[7021462,7100000,7100000],"page":188,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=188"},{"code":"2.3.01","program":"Local Governance and Planning","account":"current","values":[996938,1093900,1083900],"page":189,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=189"},{"code":"2.3.02","program":"Canada Community - Building Fund","account":"current","values":[15543594,125587900,125587900],"page":189,"source":"https://www.gov.nl.ca/exec/tbs/files/Cash-Statements-2025-with-signed-letter-Final.pdf#page=189"}]}},"Labrador Affairs":{"2023-24":{"estimates":false,"columns":["actual","amended_estimate","original_estimate"],"source_url":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf","slug":"labrador-affairs","gross":[18247389,19412000,19412000],"programs":[{"code":"1.1.01","program":"Executive Support","account":"current","values":[530432,547900,547900],"page":51,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=51"},{"code":"2.1.01","program":"Labrador Affairs","account":"current","values":[5260788,5537700,5537700],"page":52,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=52"},{"code":"2.1.02","program":"Medical Transportation Program","account":"current","values":[12456169,13326400,13326400],"page":52,"source":"https://www.gov.nl.ca/exec/tbs/files/Statement-of-Exp-and-Rev-fo-the-CRF-31-March-2024_August-26-with-signed-letter.pdf#page=52"}]},"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"labrador-affairs","gross":[25181300,17865800,18557200],"programs":[{"code":"1.1.01","program":"Executive and Support Services","account":"current","values":[609200,484100,609200],"page":61,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=61"},{"code":"2.1.01","program":"Labrador Affairs","account":"current","values":[5635300,2802600,2386300],"page":62,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=62"},{"code":"2.1.02","program":"Medical Transportation Programs","account":"current","values":[18936800,14579100,15561700],"page":62,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=62"}]}},"Energy and Mines":{"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"energy-and-mines","gross":[63173500,62612800,73975800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[284700,429200,284700],"page":109,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=109"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1583500,1682800,1682800],"page":109,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=109"},{"code":"1.2.02","program":"Corporate and Strategic Services","account":"current","values":[2812500,2812500,2812500],"page":110,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=110"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[100,125000,100],"page":110,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=110"},{"code":"2.1.01","program":"Geological Survey","account":"current","values":[8583500,6343300,7307700],"page":111,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=111"},{"code":"2.1.02","program":"Mineral Lands","account":"current","values":[2605100,2081300,1704700],"page":111,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=111"},{"code":"2.1.03","program":"Mineral Development","account":"current","values":[6828900,5794300,6009300],"page":112,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=112"},{"code":"3.1.01","program":"Energy Policy","account":"current","values":[4285300,6186600,5184500],"page":113,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=113"},{"code":"3.1.02","program":"Petroleum Development","account":"current","values":[1893100,1936300,2297200],"page":113,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=113"},{"code":"3.1.03","program":"Canada-newfoundland and Labrador Offshore Energy Regulator","account":"current","values":[14027800,14027800,14027800],"page":114,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=114"},{"code":"3.1.04","program":"Royalties and Benefits","account":"current","values":[3079500,2498500,2882300],"page":114,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=114"},{"code":"3.1.05","program":"Oil and Gas Industry Support","account":"current","values":[6450800,14195200,20095200],"page":115,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=115"},{"code":"3.1.06","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"current","values":[4738500,2400000,7586800],"page":115,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=115"},{"code":"3.1.07","program":"Energy Initiatives","account":"current","values":[100,0,100],"page":115,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=115"},{"code":"3.1.08","program":"Oil and Gas Corporation of Newfoundland and Labrador","account":"capital","values":[6000000,2100000,2100000],"page":116,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=116"},{"code":"3.1.09","program":"Energy Initiatives","account":"capital","values":[100,0,100],"page":116,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=116"}]}},"Environment Conservation and Climate Change":{"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"environment-conservation-and-climate-change","gross":[61398900,59066600,66249700],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[257700,242000,276100],"page":119,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=119"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1019700,1032500,872000],"page":119,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=119"},{"code":"2.1.01","program":"Pollution Prevention","account":"current","values":[6637700,2929100,8781700],"page":120,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=120"},{"code":"2.2.01","program":"Water Resources Management","account":"current","values":[6855300,7935100,6697100],"page":121,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=121"},{"code":"2.2.02","program":"Water Quality Agreement","account":"current","values":[1847100,1765800,1847100],"page":122,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=122"},{"code":"2.3.01","program":"Environmental Assessment and Sustainable Development","account":"current","values":[1311300,1206000,1313100],"page":123,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=123"},{"code":"3.1.01","program":"Climate Change","account":"current","values":[436900,1719400,4121000],"page":124,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=124"},{"code":"3.1.02","program":"Federal-provincial Programs","account":"current","values":[41211100,40265600,40322700],"page":124,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=124"},{"code":"3.2.01","program":"Policy, Planning and Natural Areas","account":"current","values":[1822100,1971100,2018900],"page":125,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=125"}]}},"Fisheries and Aquaculture":{"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"fisheries-and-aquaculture","gross":[12144900,9410800,17884300],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[273300,92800,92800],"page":129,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=129"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[989200,381400,381400],"page":129,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=129"},{"code":"1.2.02","program":"Policy, Planning and Administration","account":"current","values":[706600,322500,322500],"page":130,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=130"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[100,100,100],"page":130,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=130"},{"code":"2.1.01","program":"Marketing and Development","account":"current","values":[3727300,1703900,6378000],"page":131,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=131"},{"code":"2.1.02","program":"Licensing, Inspection and Quality Assurance","account":"current","values":[2031600,1549200,1925000],"page":131,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=131"},{"code":"2.1.03","program":"Atlantic Fisheries Fund","account":"current","values":[0,669200,3963200],"page":132,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=132"},{"code":"2.1.04","program":"Sustainable Fisheries and Oceans","account":"current","values":[757000,744600,757000],"page":132,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=132"},{"code":"2.1.05","program":"Coordination and Support Services","account":"current","values":[100,0,100],"page":133,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=133"},{"code":"3.1.01","program":"Aquaculture Development and Management","account":"current","values":[1425500,1515900,1954600],"page":134,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=134"},{"code":"3.1.02","program":"Aquaculture Capital Equity Investment","account":"capital","values":[100,0,100],"page":134,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=134"},{"code":"3.2.01","program":"Aquatic Animal Health","account":"current","values":[2234100,2431200,2109500],"page":135,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=135"}]}},"Forestry, Agriculture and Lands":{"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"forestry-agriculture-and-lands","gross":[112895100,138972200,106873000],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[336500,361500,336500],"page":139,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=139"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1593800,1840400,1593800],"page":139,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=139"},{"code":"1.2.02","program":"Policy, Planning and Administration","account":"current","values":[2167000,2060700,2086300],"page":140,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=140"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[1821700,3489100,3108100],"page":140,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=140"},{"code":"2.1.01","program":"Administration and Program Planning","account":"current","values":[3748100,3765300,3825200],"page":141,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=141"},{"code":"2.1.02","program":"Operations and Implementation","account":"current","values":[7097600,7542500,7072500],"page":141,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=141"},{"code":"2.1.03","program":"Silviculture Development","account":"current","values":[3336100,2967500,3322000],"page":142,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=142"},{"code":"2.1.04","program":"Resource Roads Construction","account":"capital","values":[4816300,4916300,3716300],"page":142,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=142"},{"code":"2.2.01","program":"Insect Control","account":"current","values":[1094400,5430500,5084500],"page":143,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=143"},{"code":"2.2.02","program":"Fire Suppression and Communications","account":"current","values":[11820800,32500200,8659300],"page":143,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=143"},{"code":"2.3.01","program":"Wildlife Operations","account":"current","values":[6212300,5279200,5158500],"page":144,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=144"},{"code":"2.3.02","program":"Cooperative Wildlife Projects","account":"current","values":[946700,1496700,1496700],"page":144,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=144"},{"code":"2.4.01","program":"Compliance","account":"current","values":[1184200,940000,1224200],"page":145,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=145"},{"code":"2.4.02","program":"Enforcement","account":"current","values":[7575400,7223000,7621300],"page":145,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=145"},{"code":"3.1.01","program":"Agriculture Production and Research","account":"current","values":[6842500,6002500,6883800],"page":146,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=146"},{"code":"3.1.02","program":"Marketing Board","account":"current","values":[234100,240200,240200],"page":146,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=146"},{"code":"3.2.01","program":"Agricultural Business Development - Administration","account":"current","values":[1255200,1098900,1239300],"page":147,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=147"},{"code":"3.2.02","program":"Agriinsurance and Livestock Insurance","account":"current","values":[471200,298900,469700],"page":147,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=147"},{"code":"3.3.01","program":"Animal Health","account":"current","values":[4417700,4417700,4417700],"page":149,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=149"},{"code":"4.1.01","program":"Crown Land","account":"current","values":[4884000,4233800,4639100],"page":150,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=150"},{"code":"4.1.02","program":"Gis and Mapping","account":"current","values":[1387600,1353900,1387600],"page":150,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=150"},{"code":"4.2.01","program":"Land Management","account":"current","values":[2185900,1927800,2185900],"page":151,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=151"},{"code":"4.2.02","program":"Land Development","account":"capital","values":[801900,668500,1301900],"page":151,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=151"},{"code":"5.1.01","program":"Fire Services","account":"current","values":[3898700,2732000,2108700],"page":152,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=152"},{"code":"5.1.02","program":"Emergency Services","account":"current","values":[20190200,18139200,16654800],"page":153,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=153"},{"code":"5.1.03","program":"Disaster Assistance","account":"current","values":[5117600,11316900,4017600],"page":153,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=153"},{"code":"5.1.04","program":"Fire Protection Vehicles and Equipment","account":"current","values":[4160000,3760000,3760000],"page":154,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=154"},{"code":"5.1.05","program":"NL 911","account":"current","values":[3297600,2969000,3261500],"page":154,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=154"}]}},"Government Services":{"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"government-services","gross":[50887300,43426800,45329000],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[241200,287500,246400],"page":45,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=45"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[2129000,1839100,2055100],"page":45,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=45"},{"code":"1.2.02","program":"French Language Services","account":"current","values":[1485200,1194600,1485500],"page":46,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=46"},{"code":"1.2.03","program":"Administrative Support","account":"capital","values":[100,100,100],"page":46,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=46"},{"code":"2.1.01","program":"Consumer and Financial Services","account":"current","values":[1794700,1729900,1792100],"page":47,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=47"},{"code":"2.1.02","program":"Pensions Benefit Standards","account":"current","values":[283700,186100,276600],"page":47,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=47"},{"code":"2.1.03","program":"Commercial Registrations","account":"current","values":[2170300,2655500,2241400],"page":48,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=48"},{"code":"2.2.01","program":"Vital Statistics Registry","account":"current","values":[951500,934500,944000],"page":48,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=48"},{"code":"2.2.02","program":"King's Printer","account":"current","values":[1853300,1734400,1861600],"page":49,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=49"},{"code":"2.2.03","program":"Collection Services","account":"current","values":[19846600,13824700,14293000],"page":49,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=49"},{"code":"3.2.01","program":"Support Services","account":"current","values":[2880300,2803100,2940000],"page":51,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=51"},{"code":"3.2.02","program":"Regional Services","account":"current","values":[8278400,8259200,8218700],"page":51,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=51"},{"code":"3.3.01","program":"Occupational Health and Safety Inspections","account":"current","values":[4518900,3793900,4519900],"page":52,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=52"},{"code":"3.4.01","program":"Assistance to St. Lawrence Miners' Dependents","account":"current","values":[9700,9700,10200],"page":53,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=53"},{"code":"3.4.02","program":"Assistance to Outside Agencies","account":"current","values":[8000,8000,8000],"page":53,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=53"},{"code":"3.5.01","program":"Red Tape Reduction Office","account":"current","values":[568800,568800,568800],"page":54,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=54"},{"code":"4.1.01","program":"Labour Relations","account":"current","values":[549700,520000,549700],"page":55,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=55"},{"code":"4.1.02","program":"Standing Fish Price Setting Panel","account":"current","values":[211200,169800,211200],"page":55,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=55"},{"code":"4.1.03","program":"Labour Standards","account":"current","values":[691200,595200,712400],"page":56,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=56"},{"code":"4.2.01","program":"Labour Relations Board","account":"current","values":[782200,888600,761000],"page":56,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=56"},{"code":"5.1.01","program":"Workers' Compensation Independent Review Board","account":"current","values":[1633300,1424100,1633300],"page":57,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=57"}]}},"Jobs, Growth and Rural Development":{"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"jobs-growth-and-rural-development","gross":[258934000,289210200,305239500],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[262500,258500,262500],"page":157,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=157"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1375400,1815000,1351700],"page":157,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=157"},{"code":"1.2.02","program":"Corporate Services and Performance Improvement","account":"current","values":[3540400,3237900,3540100],"page":158,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=158"},{"code":"2.1.01","program":"Employment and Training Programs","account":"current","values":[17953500,16517500,17961700],"page":159,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=159"},{"code":"2.1.02","program":"Labour Market Development Agreement","account":"current","values":[129894200,125270300,125370300],"page":160,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=160"},{"code":"2.1.03","program":"Workforce Development Agreement","account":"current","values":[4640100,4167800,4641800],"page":160,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=160"},{"code":"2.1.04","program":"Employment Assistance Programs for Persons with Disabilities","account":"current","values":[9638800,9438800,9638800],"page":161,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=161"},{"code":"3.1.01","program":"Client Services","account":"current","values":[6595300,5501000,6611400],"page":162,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=162"},{"code":"4.1.01","program":"Office of Immigration and Multiculturalism","account":"current","values":[17008900,22951300,23403500],"page":163,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=163"},{"code":"4.1.02","program":"Workforce Development Secretariat","account":"current","values":[1140600,892800,942600],"page":164,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=164"},{"code":"5.1.01","program":"Accelerated Growth","account":"current","values":[2386800,2416800,2416800],"page":165,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=165"},{"code":"5.1.02","program":"Investment Attraction Fund","account":"capital","values":[8000000,42875000,43000000],"page":165,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=165"},{"code":"5.2.01","program":"Business Analysis","account":"current","values":[2251800,2539900,2210300],"page":166,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=166"},{"code":"5.3.01","program":"Innovation and Business Investment","account":"current","values":[16836000,16836000,16836000],"page":166,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=166"},{"code":"6.1.01","program":"Sector Diversification","account":"current","values":[1615200,1663600,1655200],"page":167,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=167"},{"code":"6.2.01","program":"Regional Economic and Business Development","account":"current","values":[4333900,3823300,4392100],"page":168,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=168"},{"code":"6.3.01","program":"Comprehensive Economic Development","account":"current","values":[23460600,23960600,26460600],"page":168,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=168"},{"code":"6.4.01","program":"Green Transition Fund","account":"current","values":[8000000,5044100,14544100],"page":169,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=169"}]}},"Municipal and Community Affairs":{"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"municipal-and-community-affairs","gross":[191078600,85049900,194357800],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[258200,363500,272800],"page":229,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=229"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[732500,777400,833600],"page":229,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=229"},{"code":"1.2.02","program":"Administrative Support","account":"current","values":[116800,107700,116500],"page":230,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=230"},{"code":"1.2.03","program":"Strategic Financial Management","account":"current","values":[880100,819200,863300],"page":230,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=230"},{"code":"1.2.04","program":"Policy and Strategic Planning","account":"current","values":[565300,454800,420300],"page":231,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=231"},{"code":"2.1.01","program":"Regional Support","account":"current","values":[1017600,1105300,1069200],"page":232,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=232"},{"code":"2.1.02","program":"Municipal Finance","account":"current","values":[645600,604200,637300],"page":232,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=232"},{"code":"2.2.01","program":"Municipal Operating Grants","account":"current","values":[28000000,27894000,28000000],"page":233,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=233"},{"code":"2.2.02","program":"Special Assistance","account":"current","values":[2414000,6314000,6914000],"page":233,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=233"},{"code":"2.2.03","program":"Community Enhancement","account":"current","values":[4964700,4404700,4964700],"page":233,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=233"},{"code":"2.2.04","program":"Provincial Gas Tax Revenue Sharing","account":"current","values":[7100000,7100000,7100000],"page":233,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=233"},{"code":"2.3.01","program":"Local Governance and Planning","account":"current","values":[1119500,896000,1151700],"page":234,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=234"},{"code":"2.3.02","program":"Canada Community-building Fund","account":"current","values":[142299400,33333200,141049500],"page":235,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=235"},{"code":"3.1.01","program":"Community Engagement","account":"current","values":[964900,875900,964900],"page":236,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=236"}]}},"Newfoundland and Labrador Housing":{"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"newfoundland-and-labrador-housing","gross":[131756700,140438600,140438600],"programs":[{"code":"1.1.01","program":"Housing Operations and Assistance","account":"current","values":[105441700,113873600,113873600],"page":239,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=239"},{"code":"1.1.02","program":"Housing Operations and Assistance","account":"capital","values":[26315000,26565000,26565000],"page":239,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=239"}]}},"Social Supports and Well-Being":{"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"social-supports-and-well-being","gross":[492077400,491966500,475994300],"programs":[{"code":"1.1.01","program":"Minister's Office","account":"current","values":[265700,253600,265700],"page":247,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=247"},{"code":"1.2.01","program":"Executive Support","account":"current","values":[1282500,1351600,1222300],"page":247,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=247"},{"code":"1.2.02","program":"Corporate Services and Performance Improvement","account":"current","values":[7727300,6370200,7269000],"page":248,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=248"},{"code":"2.1.01","program":"Child and Youth Services","account":"current","values":[222625800,229110000,182001000],"page":249,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=249"},{"code":"3.1.01","program":"Disability Policy Office","account":"current","values":[1347800,1322800,1343500],"page":250,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=250"},{"code":"3.1.02","program":"Child Welfare Programs and Policy","account":"current","values":[9638000,9007700,9951400],"page":250,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=250"},{"code":"4.1.01","program":"Income Support Regional Client Services","account":"current","values":[12046600,12292200,11750700],"page":251,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=251"},{"code":"4.1.02","program":"Income Support Program and Policy","account":"current","values":[232434200,228093500,257478800],"page":251,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=251"},{"code":"5.1.01","program":"Healthy Communities","account":"current","values":[4709500,4164900,4711900],"page":252,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=252"}]}},"Seniors":{"2026-27":{"estimates":true,"columns":["estimate","revised_prior_year","budget_prior_year"],"source_url":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf","slug":"seniors","gross":[2875400,2710200,2800100],"programs":[{"code":"1.2.01","program":"Executive Support","account":"current","values":[252500,177200,177200],"page":243,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=243"},{"code":"2.1.01","program":"Seniors and Aging","account":"current","values":[2622900,2533000,2622900],"page":244,"source":"https://www.gov.nl.ca/budget/2026/wp-content/uploads/sites/10/Estimates-2026.pdf#page=244"}]}}}}