Ministry summary

Public Accounts of Canada 2020 Volume II—Top of the page Navigation

(in dollars)

Vote Description Source of authorities Disposition of authorities
Available from previous years Main Estimates Supplementary Estimates Adjustments, warrants and transfers Total available for use Used in the current year Lapsed or (overexpended) Available for use in subsequent years Used in the previous year
  Department of Public Safety and Emergency Preparedness
1 Operating expenditures 130,135,974 130,135,974        
1a Operating expenditures 5,084,942 5,084,942        
1b Operating expenditures 3,500,000 3,500,000        
  Transfer from:
  Vote 1 (Department of Canadian Heritage) 300,000 300,000        
  Vote 10 1,992,275 1,992,275        
  Vote 20 1,663,398 1,663,398        
  Vote 25 1,272,422 1,272,422        
  Vote 35 2,273,414 2,273,414        
  TB Vote 5Link to footnote 1 1,482,228 1,482,228        
  TB Vote 10Link to footnote 1 101,414 101,414        
  TB Vote 15Link to footnote 1 2,976,146 2,976,146        
  TB Vote 25Link to footnote 1 5,855,018 5,855,018        
  TB Vote 30Link to footnote 1 1,350,562 1,350,562        
  Total—Vote 1 130,135,974 8,584,942 19,266,877 157,987,793 151,945,975 6,041,818 148,481,013
5 Grants and contributions 597,655,353 597,655,353        
5a Grants and contributions 26,207,094 26,207,094        
  Transfer from:
  Vote 1 (Department of National Defence) 754,421 754,421        
  Vote 1 (Department of Transport) 230,913 230,913        
  Vote 10 156,000,000 156,000,000        
  Vote 25 3,050,000 3,050,000        
  Transfer to Vote 1 (Royal Canadian Mounted Police) (negative 53,706,643) (negative 53,706,643)        
  Total—Vote 5 597,655,353 26,207,094 106,328,691 730,191,138 686,678,690 43,512,448 564,276,802
10 Ensuring Better Disaster Management Preparation and Response 158,465,000 158,465,000        
  Transfer to:
  Vote 1 (negative 1,992,275) (negative 1,992,275)        
  Vote 5 (negative 156,000,000) (negative 156,000,000)        
  Total—Vote 10 158,465,000 (negative 157,992,275) 472,725 472,725
15 Protecting Canada's Critical Infrastructure from Cyber Threats 1,773,000 1,773,000 1,773,000
20 Protecting Canada's National Security 1,993,464 1,993,464        
  Transfer to Vote 1 (negative 1,663,398) (negative 1,663,398)        
  Total—Vote 20 1,993,464 (negative 1,663,398) 330,066 330,066
25 Protecting Children from Sexual Exploitation Online 4,443,100 4,443,100        
  Transfer to:
  Vote 1 (negative 1,272,422) (negative 1,272,422)        
  Vote 5 (negative 3,050,000) (negative 3,050,000)        
  Total—Vote 25 4,443,100 (negative 4,322,422) 120,678 120,678
30 Protecting Community Gathering Places from Hate Motivated Crimes 2,000,000 2,000,000 2,000,000
35 Strengthening Canada's Anti-Money Laundering and Anti-Terrorist Financing Regime 3,282,450 3,282,450        
  Transfer to Vote 1 (negative 2,273,414) (negative 2,273,414)        
  Total—Vote 35 3,282,450 (negative 2,273,414) 1,009,036 1,009,036
Link to footnote S Contributions to employee benefit plans 15,030,874 410,463 125,694 15,567,031 15,567,031 14,696,055
Link to footnote S Minister of Public Safety and Emergency Preparedness—Salary and motor car allowance (Salaries Act and Parliament of Canada Act) 87,700 55,703 143,403 143,403 146,570
Link to footnote S Minister of Border Security and Organized Crime Reduction—Salary and motor car allowance (Salaries Act and Parliament of Canada Act) 87,700 (negative 87,700)
Link to footnote S Transfer payments in connection with the Budget Implementation Act 65,000,000 65,000,000 65,000,000
Link to footnote S Spending of proceeds from the disposal of surplus Crown assets 4,712 11,076 15,788 4,712 11,076
  Total Department—Budgetary 4,712 914,954,615 35,202,499 24,448,832 974,610,658 919,335,099 55,264,483 11,076 727,600,440
  Canada Border Services Agency
1 Operating expenditures 138,252,429 1,550,213,856 1,688,466,285        
1a Operating expenditures 17,458,140 17,458,140        
1b Operating expenditures 971,827 971,827        
  Transfer from:
  Vote 1 (Department of Citizenship and Immigration) 2,128,261 2,128,261        
  Vote 1 (Department of Public Works and Government Services) 177,678 177,678        
  Vote 1 (Royal Canadian Mounted Police) 1,700,000 1,700,000        
  Vote 10 4,029,868 4,029,868        
  Vote 20 83,291,120 83,291,120        
  Vote 25 10,814,887 10,814,887        
  Vote 30 106,967,557 106,967,557        
  TB Vote 10Link to footnote 1 669,489 669,489        
  TB Vote 15Link to footnote 1 4,077,514 4,077,514        
  TB Vote 30Link to footnote 1 20,200,355 20,200,355        
  Transfer to:
  Vote 1 (Department of Foreign Affairs, Trade and Development) (negative 819,882) (negative 819,882)        
  Vote 1 (Department of Transport) (negative 537,000) (negative 537,000)        
  Total—Vote 1 138,252,429 1,550,213,856 18,429,967 232,699,847 1,939,596,099 1,746,415,721 7,295,523 185,884,855 1,811,958,474
5 Capital expenditures 72,923,802 124,728,621 197,652,423        
5a Capital expenditures 45,766,511 45,766,511        
  Transfer from:
  Vote 10 600,000 600,000        
  Vote 20 1,200,000 1,200,000        
  Transfer to Vote 5 (Department of Transport) (negative 323,000) (negative 323,000)        
  Total—Vote 5 72,923,802 124,728,621 45,766,511 1,477,000 244,895,934 124,738,637 17,537,989 102,619,308 134,439,896
10 Addressing the Challenges of African Swine Fever 5,558,788 5,558,788        
  Transfer to:
  Vote 1 (negative 4,029,868) (negative 4,029,868)        
  Vote 5 (negative 600,000) (negative 600,000)        
  Total—Vote 10 5,558,788 (negative 4,629,868) 928,920 928,920
15 Enhancing Accountability and Oversight of the Canada Border Services Agency 500,000 500,000 500,000
20 Enhancing the Integrity of Canada's Borders and Asylum System 106,290,000 106,290,000        
  Transfer to:
  Vote 1 (negative 83,291,120) (negative 83,291,120)        
  Vote 5 (negative 1,200,000) (negative 1,200,000)        
  Total—Vote 20 106,290,000 (negative 84,491,120) 21,798,880 21,798,880
25 Helping Travellers Visit Canada 12,935,000 12,935,000        
  Transfer to Vote 1 (negative 10,814,887) (negative 10,814,887)        
  Total—Vote 25 12,935,000 (negative 10,814,887) 2,120,113 2,120,113
30 Modernizing Canada's Border Operations 135,000,000 135,000,000        
  Transfer to Vote 1 (negative 106,967,557) (negative 106,967,557)        
  Total—Vote 30 135,000,000 (negative 106,967,557) 28,032,443 28,032,443
35 Protecting People from Unscrupulous Immigration Consultants 1,550,000 1,550,000 1,550,000
Link to footnote S Contributions to employee benefit plans 190,454,658 3,758,778 (negative 1,623,732) 192,589,704 192,589,704 208,412,008
Link to footnote S Spending of proceeds from the disposal of surplus Crown assets 49,085 615,539 664,624 583,367 81,257 122,158
Link to footnote S Refunds of amounts credited to revenues in previous years 12,578 12,578 12,578 5,147
  Total Agency—Budgetary 211,225,316 2,127,230,923 67,955,256 26,277,800 2,432,689,295 2,064,340,007 79,763,868 288,585,420 2,154,937,683
  Canadian Security Intelligence Service
1 Program expenditures 535,592,804 535,592,804        
1b Program expenditures 13,440,994 13,440,994        
  Transfer from:
  Vote 5 1,857,823 1,857,823        
  Vote 5 (Department of National Defence) 85,715 85,715        
  Vote 10 838,970 838,970        
  Vote 15 1,473,876 1,473,876        
  Vote 20 8,708,555 8,708,555        
  Vote 25 7,139,756 7,139,756        
  TB Vote 15Link to footnote 1 293,694 293,694        
  TB Vote 25Link to footnote 1 10,766,575 10,766,575        
  Transfer to:
  Vote 1 (Department of Foreign Affairs, Trade and Development) (negative 169,172) (negative 169,172)        
  Vote 5 (Department of Foreign Affairs, Trade and Development) (negative 1,250,000) (negative 1,250,000)        
  Total—Vote 1 535,592,804 13,440,994 29,745,792 578,779,590 564,088,047 14,691,543 538,920,546
5 Enhancing the Integrity of Canada's Borders and Asylum System 2,020,000 2,020,000        
  Transfer to Vote 1 (negative 1,857,823) (negative 1,857,823)        
  Total—Vote 5 2,020,000 (negative 1,857,823) 162,177 162,177
10 Helping Travellers Visit Canada 890,000 890,000        
  Transfer to Vote 1 (negative 838,970) (negative 838,970)        
  Total—Vote 10 890,000 (negative 838,970) 51,030 51,030
15 Protecting Canada's National Security 3,236,746 3,236,746        
  Transfer to Vote 1 (negative 1,473,876) (negative 1,473,876)        
  Total—Vote 15 3,236,746 (negative 1,473,876) 1,762,870 1,762,870
20 Protecting the Rights and Freedoms of Canadians 9,200,000 9,200,000        
  Transfer to Vote 1 (negative 8,708,555) (negative 8,708,555)        
  Total—Vote 20 9,200,000 (negative 8,708,555) 491,445 491,445
25 Renewing Canada's Middle East Strategy 8,300,000 8,300,000        
  Transfer to Vote 1 (negative 7,139,756) (negative 7,139,756)        
  Total—Vote 25 8,300,000 (negative 7,139,756) 1,160,244 1,160,244
Link to footnote S Contributions to employee benefit plans 51,040,942 46,921 (negative 4,471,842) 46,616,021 46,616,021 47,297,464
Link to footnote S Spending of proceeds from the disposal of surplus Crown assets 439,017 516,731 955,748 381,025 57,992 516,731 389,945
  Total Agency—Budgetary 439,017 610,280,492 13,487,915 5,771,701 629,979,125 611,085,093 18,377,301 516,731 586,607,955
  Civilian Review and Complaints Commission for the Royal Canadian Mounted Police
1 Program expenditures 9,700,400 9,700,400        
  Transfer from:
  TB Vote 10Link to footnote 1 37,567 37,567        
  TB Vote 15Link to footnote 1 63,840 63,840        
  TB Vote 25Link to footnote 1 433,434 433,434        
  Total—Vote 1 9,700,400 534,841 10,235,241 9,552,289 682,952 9,010,004
5 Enhancing Accountability and Oversight of the Canada Border Services Agency 420,000 420,000 420,000
Link to footnote S Contributions to employee benefit plans 995,743 (negative 5,455) 990,288 990,288 875,325
  Total Agency—Budgetary 11,116,143 529,386 11,645,529 10,542,577 1,102,952 9,885,329
  Correctional Service of Canada
1 Operating expenditures, grants and contributions 2,062,950,977 2,062,950,977        
1a Operating expenditures, grants and contributions 64,822,639 64,822,639        
  Transfer from:
  Vote 5 7,088,756 7,088,756        
  Vote 10 78,770,182 78,770,182        
  TB Vote 5Link to footnote 1 6,540,637 6,540,637        
  TB Vote 10Link to footnote 1 405,648 405,648        
  TB Vote 15Link to footnote 1 14,083,471 14,083,471        
  TB Vote 25Link to footnote 1 56,674,855 56,674,855        
  TB Vote 30Link to footnote 1 22,686,894 22,686,894        
  Total—Vote 1 2,062,950,977 64,822,639 186,250,443 2,314,024,059 2,259,654,306 54,369,753 2,138,894,500
5 Capital expenditures 187,808,684 187,808,684        
  Transfer from TB Vote 35Link to footnote 1 7,002,228 7,002,228        
  Transfer to Vote 1 (negative 7,088,756) (negative 7,088,756)        
  Total—Vote 5 187,808,684 (negative 86,528) 187,722,156 164,642,887 23,079,269 227,792,982
10 Support for the Correctional Service of Canada 95,005,372 95,005,372        
  Transfer to Vote 1 (negative 78,770,182) (negative 78,770,182)        
  Total—Vote 10 95,005,372 (negative 78,770,182) 16,235,190 16,235,190
Link to footnote S Contributions to employee benefit plans 234,334,808 5,329,086 (negative 22,085,030) 217,578,864 217,578,864 213,653,653
Link to footnote S CORCAN Revolving Fund 3,879,668 3,879,668 10,000,354 (negative 6,120,686)Link to footnote 2 7,728,806
Link to footnote S Spending of proceeds from the disposal of surplus Crown assets 847,378 1,103,422 1,950,800 945,014 1,005,786 1,249,561
Link to footnote S Refunds of amounts credited to revenues in previous years 10 10 10 563
  Total budgetary 4,727,046 2,580,099,841 70,151,725 86,412,135 2,741,390,747 2,652,821,435 93,684,212 (negative 5,114,900) 2,589,320,065
Link to footnote L14b Loans to individuals under mandatory supervision and parolees through the Parolees' Loan Account, Appropriation Act No. 3, 1982-83. Limit $50,000 (Net) 44,421 44,421 (negative 473) 44,894 (negative 172)
  Total Agency—Budgetary 4,727,046 2,580,099,841 70,151,725 86,412,135 2,741,390,747 2,652,821,435 93,684,212 (negative 5,114,900) 2,589,320,065
  Total Agency—Non-budgetary 44,421 44,421 (negative 473) 44,894 (negative 172)
  Office of the Correctional Investigator of Canada
1 Program expenditures 4,735,703 4,735,703        
  Transfer from TB Vote 25Link to footnote 1 172,076 172,076        
  Total—Vote 1 4,735,703 172,076 4,907,779 4,894,976 12,803 4,696,613
Link to footnote S Contributions to employee benefit plans 587,093 (negative 41,111) 545,982 545,982 504,674
  Total Agency—Budgetary 5,322,796 130,965 5,453,761 5,440,958 12,803 5,201,287
  Parole Board of Canada
1 Program expenditures 41,777,398 41,777,398        
1b Program expenditures 1,418,286 1,418,286        
  Transfer from:
  TB Vote 15Link to footnote 1 84,407 84,407        
  TB Vote 25Link to footnote 1 2,240,271 2,240,271        
  TB Vote 30Link to footnote 1 460,271 460,271        
  Total—Vote 1 41,777,398 1,418,286 2,784,949 45,980,633 45,337,810 642,823 44,054,015
Link to footnote S Contributions to employee benefit plans 5,612,695 271,157 234,616 6,118,468 6,118,468 5,696,469
Link to footnote S Spending of proceeds from the disposal of surplus Crown assets 13,621 16,611 30,232 30,232
Link to footnote S Refunds of amounts credited to revenues in previous years 631 631 631 3,786
Link to footnote S Court awards—Crown Liability and Proceeding Act 1,650 1,650 1,650
  Total Agency—Budgetary 13,621 47,390,093 1,689,443 3,038,457 52,131,614 51,488,791 642,823 49,754,270
  Royal Canadian Mounted Police
1 Operating expenditures 2,436,011,187 2,436,011,187        
1a Operating expenditures 124,987,915 124,987,915        
1b Operating expenditures 55,273,825 55,273,825        
  Transfer from:
  Vote 1 (Department of Health) 460,058 460,058        
  Vote 1 (Department of Public Works and Government Services) 190,753 190,753        
  Vote 1 (Department of Transport) 374,238 374,238        
  Vote 1 (Public Health Agency of Canada) 6,517 6,517        
  Vote 5 (Department of Public Safety and Emergency Preparedness) 53,706,643 53,706,643        
  Vote 15 2,931,674 2,931,674        
  Vote 20 12,404,084 12,404,084        
  Vote 25 803,460 803,460        
  Vote 35 96,192,357 96,192,357        
  TB Vote 10Link to footnote 1 995,034 995,034        
  TB Vote 15Link to footnote 1 8,132,513 8,132,513        
  TB Vote 25Link to footnote 1 68,686,711 68,686,711        
  TB Vote 30Link to footnote 1 40,242,790 40,242,790        
  Transfer to:
  Vote 1 (Canada Border Services Agency) (negative 1,700,000) (negative 1,700,000)        
  Vote 1 (Department of Citizenship and Immigration) (negative 2,215,200) (negative 2,215,200)        
  Vote 1 (Department of Foreign Affairs, Trade and Development) (negative 882,625) (negative 882,625)        
  Vote 5 (Department of Foreign Affairs, Trade and Development) (negative 101,500) (negative 101,500)        
  Total—Vote 1 2,436,011,187 180,261,740 280,227,507 2,896,500,434 2,752,391,824 144,108,610 2,744,244,523
5 Capital expenditures 248,693,417 248,693,417        
5a Capital expenditures 21,941,292 21,941,292        
5b Capital expenditures 1,303,404 1,303,404        
  Transfer from:
  Vote 5 (Department of National Defence) 112,700 112,700        
  Vote 20 2,714,500 2,714,500        
  TB Vote 35Link to footnote 1 50,859,244 50,859,244        
  Total—Vote 5 248,693,417 23,244,696 53,686,444 325,624,557 246,782,840 78,841,717 291,562,306
10 Grants and contributions 286,473,483 286,473,483        
10a Grants and contributions 121,591,200 121,591,200        
  Total—Vote 10 286,473,483 121,591,200 408,064,683 333,895,510 74,169,173 290,828,573
15 Delivering Better Service for Air Travellers 3,300,000 3,300,000        
  Transfer to Vote 1 (negative 2,931,674) (negative 2,931,674)        
  Total—Vote 15 3,300,000 (negative 2,931,674) 368,326 368,326
20 Enhancing the Integrity of Canada's Borders and Asylum System 18,440,000 18,440,000        
  Transfer to:
  Vote 1 (negative 12,404,084) (negative 12,404,084)        
  Vote 5 (negative 2,714,500) (negative 2,714,500)        
  Total—Vote 20 18,440,000 (negative 15,118,584) 3,321,416 3,321,416
25 Protecting Canada's National Security 992,280 992,280        
  Transfer to Vote 1 (negative 803,460) (negative 803,460)        
  Total—Vote 25 992,280 (negative 803,460) 188,820 188,820
30 Strengthening Canada's Anti-Money Laundering and Anti-Terrorist Financing Regime 4,100,000 4,100,000 4,100,000
35 Support for the Royal Canadian Mounted Police 96,192,357 96,192,357        
  Transfer to Vote 1 (negative 96,192,357) (negative 96,192,357)        
  Total—Vote 35 96,192,357 (negative 96,192,357)
Link to footnote S Contributions to employee benefit plans 59,719,887 1,796,116 20,714,228 82,230,231 82,230,231 78,631,194
Link to footnote S Pensions and other employee benefits—Members of the Force 389,215,130 3,691,014 909,938,238 1,302,844,382 1,302,844,382 350,243,649
Link to footnote S Pensions under the Royal Canadian Mounted Police Pension Continuation Act (R.S.C., 1970, c. R-10) 6,750,000 (negative 791,652) 5,958,348 5,958,348 6,856,117
Link to footnote S Refunds of amounts credited to revenues in previous years 412,172 412,172 412,172 1,357,258
Link to footnote S Spending of proceeds from the disposal of surplus Crown assets 4,825,466 10,614,698 15,440,164 8,458,616 6,981,548 25,504,808
  Total Agency—Budgetary 4,825,466 3,549,887,741 330,584,766 1,159,755,560 5,045,053,533 4,732,973,923 305,098,062 6,981,548 3,789,228,428
  Royal Canadian Mounted Police External Review Committee
1 Program expenditures 3,076,946 3,076,946        
1b Program expenditures 639,278 639,278        
  Transfer from:
  TB Vote 10Link to footnote 1 36,877 36,877        
  TB Vote 15Link to footnote 1 21,497 21,497        
  TB Vote 25Link to footnote 1 143,617 143,617        
  Total—Vote 1 3,076,946 639,278 201,991 3,918,215 2,882,311 1,035,904 2,117,840
Link to footnote S Contributions to employee benefit plans 337,088 (negative 86,498) 250,590 250,590 193,367
  Total Agency—Budgetary 3,414,034 639,278 115,493 4,168,805 3,132,901 1,035,904 2,311,207
  Total Ministry—Budgetary 221,235,178 9,849,696,678 519,710,882 1,306,480,329 11,897,123,067 11,051,160,784 554,982,408 290,979,875 9,914,846,664
  Total Ministry—Non-budgetary 44,421 44,421 (negative 473) 44,894 (negative 172)

Public Accounts of Canada 2020 Volume II—Bottom of the page Navigation

Date modified: