Covid-19 Expenditures for the CBSA

Classification: Unclassified

Branch/Agency: FCMB/CBSA

Proposed Response:

Total CBSA Covid-19 Costs to Date - HQ
  2/24/2020 3/11/2020 3/20/2020 Notes
Item Salary O&M Salary O&M Salary O&M
Strategic Policy $50,000.00 $0.00 $50,000.00 $0.00 $179,000.00 $22,319.16 International staff costs in HQ + Related Travel
Travellers $16,256.00 $0.00 $22,270.00 $0.00 $22,270.00 $317,591.48 Travel, Translation, Goods (sanitizer, mask)
Intelligence & Enforcement $4,452.00 $0.00 $22,148.00 $0.00 $42,980.00 $450.00 NTC
FCMB $0.00 $0.00 $0.00 $0.00 $0.00 $11,803.00 Computer equipment
HRB $0.00 $0.00 $0.00 $0.00 $0.00 $1,291.00 Travel & Sanitary supplies
ISTB $0.00 $0.00 $5,033.00 $0.00 $6,436.00 $914,100.00 P.O. for five IT Tech. Consultants
TOTAL $78,708.00 $0 $99,451.00 $0.00 $250,686.00 $1,267,564.64
Anticipated costs - HQ
Item Salary O&M Notes
Strategic Policy $179,000.00 $22,329 International Region: 4 Liaison Officers and Temporary Duty Officers - $152,041.00
Travellers $0.00 $11,760 Forms Invoiced and paid.
Intelligence & Enforcement $0.00 $450 Sanitizer for NTC employees.
FCMB $0.00 $0.00 Cleaning services for FCMB/BGIS contract TBC
HRB $0.00 $0.00  
ISTB $0.00 $0.00 Additionnal costs related to bandwidth, laptop, PIK, etc - TBC
Total $179,000.00 $34,540.00  
Total CBSA Covid-19 Costs to Date - Regions
Item 2/24/2020 3/11/2020 3/20/2020 Notes
Salary O&M Salary O&M Salary O&M
RGT $0.00 $0.00 $0.00 $2,500.00 $9,061.00 $165,951.20 Printing of forms / Forms also in Travellers HQ above
GTA $0.00 $0.00 $0.00 $0.00 $84.00 $9,748.00  
NRO $94,564.00 $8,477.00 $113,659.00 $27,490.00 $117,335.00 $31,961.00 Travel for Assisted Departures - Trenton
PACIFIC $13,094.00 $0.00 $13,592.00 $1,017.00 $18,733.00 $40,951.00 Travel for Assisted Departures - Vancouver
PRAIRIES $0.00 $0.00 $0.00 $0.00 $1,789.00 $22,119.00  
SOR $0.00 $0.00 $0.00 $400.00 $3,100.00 $37,874.00  
QUEBEC $0.00 $0.00 $531.00 $698.00 $8,054.00 $13,996.00
Total $107,658 $8,477.00 $127,782.00 $32,105.00 $158,156.00 $322,600.20
Anticipated costs - Regions
Élément Salary O&M Notes
GTA $0.00 $64,648.20 Printing forms.
ATL $0.00 $0.00
NRO $0.00 $0.00
PACIFIC $0.00 $0.00
PRAIRIES $0.00 $0.00
SOR $0.00 $0.00
QUEBEC $0.00 $0.00
Total $0.00 $64,648.20
Total CBSA Covid-19 Costs to Date - Total
  2/24/2020 3/11/2020 3/20/2020
Salary $178,366.00 $227,233.00 $408,842.00
O&M $8,447.00 $32,105.00 $1,590,164.84
TOTAL $186,813.00 $259,338.00 $1,999,006.84
Anticipated costs - Grand Total
Salary $179,000
O&M $99,187.84
Grand TOTAL (anticipated cost included in 2020-03-20) $278,187.84

* Figures as of February 24th, 2020 - March 11th, 2020 - March 20th, 2020.

** Includes actuals and commitments for the 24th and 11th.

*** The March 20th figures includes actuals, commitments and anticipated costs.

Contacts:

Prepared by: Andrew Francis, Deputy Chief Financial Officer 613-355-6134

Approved by: Jonathan Moor, Vice President – Finance and Corporate Management Branch and Chief Financial Officer 613-601-2891

Date modified: