Covid-19 Expenditures for the CBSA
Classification: Unclassified
Branch/Agency: FCMB/CBSA
Proposed Response:
- As the priority of the Agency has turned to Covid-19 specific costs to the pandemic are emerging.
- As of March 18, the CBSA has incurred additional salary costs of $0.4 M and additional operating costs of $1.6 M, for a total of $2.0 M above and beyond its normal appropriations.
- The additional salary costs are for overtime, the backfilling of positions and the diversion of resources, and are primarily associated with the repatriation flights to Trenton.
- Much of the incurred increased salary costs are not yet reflected in these numbers as recent overtime amounts have not yet been entered into the CBSA’s financial system.
- In updating Primary Inspection Kiosk machines with the screening questions over the last several weeks, the CBSA incurred $0.9 M.
- Other additional operating costs are for IT equipment and increased network capability, masks, translation, printing and travel. Costs related for cleaning are not yet assessed.
- I would like to note that these figures are preliminary and will increase by the day.
- The CBSA has the financial flexibility to manage all Covid-19 related pressures for this fiscal year. Constant monitoring and reassessment will occur during the new fiscal year as the situation evolves.
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 |
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 |
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 |
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 |
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 |
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: