Public Safety Portfolio Ministerial Briefing on the 2020-21 Main Estimates

Purpose

How to Read the Main Estimates

Variance between 2019-20 and 2020-21 Main Estimates

Main Estimates Variance - 2019-20 to 2020-21
Dept/Agency (All Votes) Main Estimates 2019-20: A Main Estimates 2020-21: B $ Variance: C = B-A % Variance: D = C/A*100
PS 914,954,615 725,522,972 (189,431,643) -20.7%
CBSA 2,127,230,923 2,207,267,835 80,036,912 3.8%
CSIS 610,280,492 649,930,282 39,649,790 6.5%
CSC 2,580,099,841 2,553,839,120 (26,260,721) -1.0%
PBC 47,390,093 47,321,937 (68,156) -0.1%
OCI 5,322,796 5,303,610 (19,186) -0.4%
RCMP 3,549,887,741 3,516,515,972 (33,371,769) -0.9%
ERC 3,414,034 3,209,167 (204,867) -6.0%
CRCC 11,116,143 10,186,587 (929,556) -8.4%
Total 9,849,696,678 9,719,097,482 (130,599,196) -1.3%

Main Estimates – By Organization

Image Description:

The bar graph titled 2020-21 Main Estimates – By Organization shows the 2020-21 Main Estimates proposed authorities for each Public Safety portfolio organization.

Main Estimates – By Organization
Organization Amount, in dollars
Public Safety Canada 725,522,972
Canada Border Services Agency 2,207,267,835
Canadian Security Intelligence Service 649,930,282
Correctional Service of Canada 2,553,839,120
Parole Board of Canada 47,321,937
Office of the Correctional Investigator 5,303,610
Royal Canadian Mounted Police 3,516,515,972
RCMP External Review Committee 3,209,167
Civilian Review and Complaints Commission of the RCMP 10,186,587

Variance between 2019-20 Estimates to Date and 2020-21 Main Estimates

Variance Between 2019-20 Estimates to Date and 2020-21 Main Estimates
  2019-20 2020-21 Variance
Dept/Agency (All Votes) Main Estimates: A Supps (A): B Supps (B): C Estimates to Date: D=A+B+C Main Estimates: E $: F = E-D %: G = F/D*100
PS 914,954,615 31,702,499 (48,921,309) 897,735,805 725,522,972 (172,212,833) -19.2%
CBSA 2,127,230,923 66,841,482 3,439,831 2,197,512,236 2,207,267,835 9,755,599 0.4%
CSIS 610,280,492 - 12,154,458 622,434,950 649,930,282 27,495,332 4.4%
CSC 2,580,099,841 70,151,725 - 2,650,251,566 2,553,839,120 (96,412,446) -3.6%
PBC 47,390,093 - 1,689,443 49,079,536 47,321,937 (1,757,599) -3.6%
OCI 5,322,796 - - 5,322,796 5,303,610 (19,186) -0.4%
RCMP 3,549,887,741 273,904,777 106,631,573 3,930,424,091 3,516,515,972 (413,908,119) -10.5%
ERC 3,414,034 - 639,278 4,053,312 3,209,167 (844,145) -20.8%
CRCC 11,116,143 - - 11,116,143 10,186,587 (929,556) -8.4%
Total 9,849,696,678 442,600,483 75,633,274 10,367,930,435 9,719,097,482 (648,832,953) -6.3%

Distribution of Main Estimates by Vote

Main Estimates 2020-21 - By Organization
Dept/Agencies Operating Capital G&C Statutory (Combined) Total
PS 143,921,366 - 565,749,061 15,852,545 725,522,972
CBSA 1,822,908,053 177,772,983 - 206,586,799 2,207,267,835
CSIS 598,034,351 - - 51,895,931 649,930,282
CSC 2,145,688,776 187,796,912 - 220,353,432 2,553,839,120
PBC 41,877,803 - - 5,444,134 47,321,937
OCI 4,735,703 - - 567,907 5,303,610
RCMP 2,610,780,627 249,275,558 195,339,283 461,120,504 3,516,515,972
ERC 2,894,153 - - 315,014 3,209,167
CRCC 9,284,989 - - 901,598 10,186,587
Total 7,380,125,821 614,845,453 761,088,344 963,037,864 9,719,097,482

Statutory Funding includes Employee Benefit Plans, Payments under the RCMP Pension Continuation Act (former pension plan), and Minister’s salary and car allowance.

Distribution of Main Estimates – By Vote

Image Description:

The pie chart titled Distribution of Main Estimates – By Vote shows the Public Safety portfolio breakdown of 2020-21 Main Estimates by vote. The Public Safety portfolio’s total 2020-21 Main Estimates vote is 9,719,097,482 dollars. The majority of authorities are within Operating Expenditures.

Distribution of Main Estimates – By Vote
Vote Amount, in dollars
Operating 7,380,125,821
Capital 614,845,453 
Grants and Contributions 761,088,344
Statutory 963,037,864

Variance in Transfer Payments

2019-20 to 2020-21 Variance in Gs&Cs
Dept/Agency 2019-20 Main Estimates: A 2020-21 Main Estimates: B $ Variance: C = B-A % Variance: D = C/A*100
PS 597,655,353 565,749,061 (31,906,292) -5.3%
CSC1 120,000 120,000 - 0.0%
RCMP 293,223,483 202,089,283 (91,134,200) -31.1%
Total 890,998,836 767,958,344 (123,040,492) -13.8%

1 CSC's Grants and Contributions are included in its Operating Expenditures Vote

Department/Agency Highlights

Public Safety Canada
Patrick Amyot, CFO

Parole Board of Canada
Anik Lapointe, CFO

Royal Canadian Mounted

Police
Dennis Watters, CFAO

Office of the Correctional Investigator
Nahie Bassett, CFO

Canada Border Services Agency
Jonathan Moor, CFO

RCMP External Review Committee
Julie Brunet, CFO

Canadian Security Intelligence Service
[Redacted]

Civilian Review and Complaints Commission for the RCMP
Tim Cogan, CFO

Correctional Service of Canada
Tony Matson, CFO

Public Safety Canada

Public Safety and Emergency Preparedness Canada (PS)
Vote Vote Description Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance Core Responsability Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance
1 Operating Expenditures 130,135,974 143,921,366 13,785,392 10.6% National Security 18,590,543 23,277,468 4,686,925 25.2%
5 Grants & Contributions 597,655,353 565,749,061 (31,906,292) -5.3% Community Safety 343,083,282 366,193,256 23,109,974 6.7%
S Statutory (Combined) 15,206,274 15,852,545 646,271 4.3% Emergency Management 327,321,389 273,595,588 (53,725,801) -16.4%
BIV Budget Implementation Vote 171,957,014   (171,957,014) -100.0% Budget Implementation Vote 171,957,014 - (171,957,014) -100.0%
        -   Internal Services 54,002,387 62,456,660 8,454,273 15.7%
  Total 914,954,615 725,522,972 (189,431,643) -20.7% Total 914,954,615 725,522,972 (189,431,643) -20.7%

The main factors contributing to the changes in funding levels include:

Increases:

Decreases:

Variance Between Grants Listed in 2019-20 and 2020-21 Main Estimates
Grants Listed in Main Estimates 2019-20 Main Estimates: A 2020-21 Main Estimates (excluding BIV): B $ Variance:
C =B-A
% Variance:
D = C/A * 100
Memorial Grant Program for First Responders 21,600,000 21,600,000 - 0.00%
Community Resilience Fund 3,500,000 3,500,000 - 0.00%
Heavy Urban Search and Rescue Program 3,100,000 3,100,000 - 0.00%
Other National Voluntary Organizations active in the criminal justice sector 1,796,144 1,796,144 - 0.00%
Grants in support of the Safer Communities Initiative 1,760,000 1,760,000 - 0.00%
Grants to provincial partners for the National Flagging System to identify and track high-risk violent offenders who jeopardize public safety 1,000,000 1,000,000 - 0.00%
Cyber Security Cooperation Program - 1,000,000 1,000,000 #DIV/0!
Grant to the Avalanche Canada Foundation 25,000,000 - -25,000,000 -100.00%
Total Grants 57,756,144 33,756,144 -24,000,000 -41.55%
Variance Between Contributions Listed in 2019-20 and 2020-21 Main Estimates
Contributions Listed in Main Estimates 2019-20 Main Estimates: A 2020-21 Main Estimates (excluding BIV): B $ Variance:
C = B-A
% Variance:
D = C/A * 100
Contributions to the provinces for assistance related to natural disasters 198,350,206 205,000,000 6,649,794 3.35%
Payments to the provinces, territories, municipalities, Indian band councils and recognized authorities representing Indians on reserve, Indian communities on Crown land and Inuit communities, for the First Nations Policing Program 157,700,236 167,479,342 9,779,106 6.20%
Gun and Gang Violence Action Fund 20,867,891 46,286,022 25,418,131 121.80%
Contributions in support of the Safer Communities Initiative 42,696,275 40,582,899 -2,113,376 -4.95%
Contribution Program to Combat Serious and Organized Crime 19,726,764 33,137,816 13,411,052 67.98%
Funding for First Nation and Inuit policing facilities 13,100,000 17,100,000 4,000,000 30.53%
Contribution Program in support of the Search and Rescue New Initiatives Fund 7,540,500 7,535,500 - 5,000 -0.07%
Payments to the provinces, territories, and public and private bodies in support of activities complementary to those of the Department of Public Safety and Emergency Preparedness 3,872,000 4,612,000 740,000 19.11%
Community Resilience Fund 3,500,000 3,500,000 - 0.00%
Aboriginal Community Safety Development Contribution Program 3,358,737 2,533,738 - 824,999 -24.56%
Contribution Program to Combat Child Sexual Exploitation and Human Trafficking 2,035,600 2,035,600 - 0.00%
Cyber Security Cooperation Program - 1,000,000 1,000,000 #DIV/0!
Search and Rescue Volunteer Association of Canada Contribution Program 500,000 500,000 - 0.00%
International Association of Fire Fighters, Canada 500,000 500,000 - 0.00%
COSPAS-SARSAT Secretariat Contribution Program 190,000 190,000 - 0.00%
National Disaster Mitigation Program 57,061,000 - -57,061,000 -100.00%
Biology Casework Analysis Contribution Program 6,900,000 - -6,900,000 -100.00%
Nation's Capital Extraordinary Policing Costs Contribution Program 2,000,000 - -2,000,000 -100.00%
Total Contributions 539,899,209 531,992,917 -7,906,292 -1.46%
Total Grants and Contributions
  2019-20 Main Estimates 2020-21 Main Estimates (excluding BIV) $ Variance % Variance
Total 597,655,353 565,749,061 - 31,906,292 -5.34%

Canada Border Services Agency

Canada Border Services Agency (CBSA)
Vote Vote Description Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance Core Responsability Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance
1 Operating Expenditures 1,550,213,856 1,822,908,053 272,694,197 17.6% Border Management 1,282,523,110 1,563,726,537 281,203,427 21.9%
5 Capital Expenditures 124,728,621 177,772,983 53,044,362 42.5% Border Enforcement 206,693,897 308,579,911 101,886,014 49.3%
S Statutory (Combined) 190,454,658 206,586,799 16,132,141 8.5% Internal Services 376,180,128 334,961,387 (41,218,741) -11.0%
BIV Budget Implementation Vote 261,833,788   (261,833,788) -100.0% Budget Implementation Vote 261,833,788   (261,833,788) -100.0%
  Total 2,127,230,923 2,207,267,835 80,036,912 3.8% Total 2,127,230,923 2,207,267,835 80,036,912 3.8%

The main factors contributing to the changes in funding levels include:

Increases:

Decreases:

Canadian Security Intelligence Service

Canadian Security Intelligence Service (CSIS)
Vote Vote Description Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance Core Responsability Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance
1 Program Expenditures 535,592,804 598,034,351 62,441,547 11.7% Security and Intelligence 610,280,492 649,930,282 39,649,790 6.5%
S Statutory (Combined) 51,040,942 51,895,931 854,989 1.7%          
BIV Budget Implementation Vote 23,646,746   (23,646,746) -100.0%          
  Total 610,280,492 649,930,282 39,649,790 6.5% Total 610,280,492 649,930,282 39,649,790 6.5%

Correctional Service of Canada

Correctional Service Canada (CSC)
Vote Vote Description Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance Core Responsability Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance
1 Operating Expenditures 2,062,950,977 2,145,688,776 82,737,799 4.0% Care & Custody 1,571,624,384 1,625,362,484 53,738,100 3.4%
5 Capital Expenditures 187,808,684 187,796,912 (11,772) 0.0% Correctional Interventions 449,192,653 445,660,085 (3,532,568) -0.8%
S Statutory (Combined) 234,334,808 220,353,432 (13,981,376) -6.0% Community Supervision 162,388,951 157,883,871 (4,505,080) -2.8%
BIV Budget Implementation Vote 95,005,372   (95,005,372) -100.0% Budget Implementation Vote 95,005,372 - (95,005,372) -100.0%
            Internal Services 301,888,481 324,932,680 23,044,199 7.6%
  Total 2,580,099,841 2,553,839,120 (26,260,721) -1.0% Total 2,580,099,841 2,553,839,120 (26,260,721) -1.0%

Increases:

Decrease:

Variance Between Grants Listed in 2019-20 and 2020-21 Main Estimates
Grants Listed in Main Estimates 2019-20 Main Estimates: A 2020-21 Main Estimates (excluding BIV): B $ Variance: C =B-A % Variance: D = C/A * 100
Grant to the University of Saskatchewan for Forensic Research Centre 120,000 120,000 - 0.00%
  - - -  
  - - -  
  - - -  
Total Grants 120,000 120,000 - 0.00%
Variance Between Contributions Listed in 2019-20 and 2020-21 Main Estimates
Grants Listed in Main Estimates 2019-20 Main Estimates: A 2020-21 Main Estimates (excluding BIV): B $ Variance: C =B-A % Variance: D = C/A * 100
N/A - - -  
  - - -  
  - - -  
  - - -  
Total Contributions - - -  

Parole Board of Canada

Parole Board of Canada (PBC)
Vote Vote Description Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance Core Responsability Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance
1 Program Expenditures 41,777,398 41,877,803 100,405 0.2% Conditional Release Decisions 35,298,122 35,175,808 (122,314) -0.3%
S Statutory (Combined) 5,612,695 5,444,134 (168,561) -3.0% Conditional Release Openness and Accountability 4,670,030 4,653,067 (16,963) -0.4%
            Pardon Decisions/Clemency Recommendations 490,946 478,152 (12,794) -2.6%
            Internal Services 6,930,995 7,014,910 83,915 1.2%
  Total 47,390,093 47,321,937 (68,156) -0.1% Total 47,390,093 47,321,937 (68,156) -0.1%

Office of the Correctional Investigator

Office of the Correctional Investigator (OCI)
Vote Vote Description Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance Core Responsability Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance
1 Program Expenditures 4,735,703 4,735,703 - 0.0% Ombudsman for Fed. Offenders 4,273,557 4,273,557 - 0.0%
S Statutory (Combined) 587,093 567,907 (19,186) 0.0% Internal Services 1,049,239 1,030,053 (19,186) 0.0%
  Total 5,322,796 5,303,610 (19,186) -0.4% Total 5,322,796 5,303,610 (19,186) -0.4%

Royal Canadian Mounted Police

Royal Canadian Mounted Police (RCMP)
Vote Vote Description Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance Core Responsability Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance
1 Operating Expenditures 2,436,011,187 2,610,780,627 174,769,440 7.2% Federal Policing 881,186,121 870,180,294 (11,005,827) -1.2%
5 Capital Expenditures 248,693,417 249,275,558 582,141 0.2% National Policing Services 459,277,391 499,529,677 40,252,286 8.8%
10 Grants & Contributions 286,473,483 195,339,283 (91,134,200) -31.8% Contract & Indigenous Policing 1,519,388,210 1,548,098,203 28,709,993 1.9%
S Statutory (Combined) 455,685,017 461,120,504 5,435,487 1.2% Internal Services 567,011,382 598,707,798 31,696,416 5.6%
BIV Budget Implementation Vote 123,024,637   (123,024,637) -100.0% Budget Implementation Vote 123,024,637 - (123,024,637) -100.0%
  Total 3,549,887,741 3,516,515,972 (33,371,769) -0.9% Total 3,549,887,741 3,516,515,972 (33,371,769) -0.9%

The main factors contributing to the changes in funding levels include:

Increases:

  1. $56.3M in funding related to Contract Policing Services for all contract jurisdictions;
  2. $26.7M in funding in support of renewing the radio system for Ontario, Quebec and the National Capital Region; and
  3. $20.9M in funding for enhancements for Federal Cybercrime Enforcement.

Decreases:

  1. ($91.1M) for the Grant to compensate members of the RCMP for injuries received in the performance of duty. The RCMP will be seeking access to additional funding in 20-21 based on best held estimates by Veteran’s Affairs Canada; and
  2. ($27.2M) for the International Police Peacekeeping Program.
Variance Between Grants Listed in 2019-20 and 2020-21 Main Estimates
Grants Listed in Main Estimates 2019-20 Main Estimates: A 2020-21 Main Estimates (excluding BIV): B $ Variance: C =B-A % Variance: D = C/A * 100
To compensate members of the Royal Canadian Mounted Police for injuries received in the performance of duty (R.S.C., 1985, c. R-11) 268,400,000 177,265,800 - 91,134,200 -34.0%
(S) Pensions under the Royal Canadian Mounted Police Pension Continuation Act (R.S.C., 1970, c. R-10) 6,750,000 6,750,000 - 0.0%
RCMP Survivor Income Plan 2,586,483 2,586,483 - 0.0%
Grant to Promote Law Enforcement through Crime Prevention, Training and Public Relations 1,000,000 1,000,000 - 0.0%
Total Grants 278,736,483 187,602,283 - 91,134,200 -32.7%
Variance Between Contributions Listed in 2019-20 and 2020-21 Main Estimates
Contributions Listed in Main Estimates 2019-20 Main Estimates: A 2020-21 Main Estimates (excluding BIV): B $ Variance: C = B-A % Variance: D = C/A * 100
Contribution to the provinces and territories and to aboriginal and/or other communities and organizations (not for profit) 14,487,000 14,487,000 - 0.0%
Total Contributions 14,487,000 14,487,000 - 0.0%
Total Grants and Contributions
  2019-20 Main Estimates: A 2020-21 Main Estimates (excluding BIV): B $ Variance: C =B-A % Variance: D = C/A * 100
Total 293,223,483 202,089,283 - 91,134,200 -31.1%

RCMP External Review Committee

RCMP External Review Committee (ERC)
Vote Vote Description Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance Core Reponsiblity Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance
1 Program Expenditures 3,076,946 2,894,153 (182,793) -5.9% Independant review of RCMP Employment matters 3,414,034 3,209,167 (204,867) -6.0%
S Statutory (Combined) 337,088 315,014 (22,074) -6.5%          
  Total 3,414,034 3,209,167 (204,867) -6.0% Total 3,414,034 3,209,167 (204,867) -6.0%

Civilian Review and Complaints Commission for the RCMP

Civilian Review and Complaints Commission for the RCMP (CRCC)
Vote Vote Description Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance Core Responsability Main Estimates 2019-20 Main Estimates 2020-21 $ Variance % Variance
1 Program Expenditures 9,700,400 9,284,989 (415,411) -4.3% Independent Review of RCMP 7,894,502 7,518,414 (376,088) -4.8%
S Statutory (Combined) 995,743 901,598 (94,145) -9.5% Internal Services 2,801,641 2,668,173 (133,468) -4.8%
BIV Budget Implementation Vote 420,000   (420,000) -100.0% Budget Implementation Vote 420,000   (420,000)  
  Total 11,116,143 10,186,587 (929,556) -8.4% Total 11,116,143 10,186,587 (929,556) -8.4%

Next Steps

Date modified: