This page has been archived.
Information identified as archived on the Web is for reference, research or recordkeeping purposes. It has not been altered or updated after the date of archiving. Web pages that are archived on the Web are not subject to the Government of Canada Web Standards. As per the Communications Policy of the Government of Canada, you can request alternate formats on the "Contact Us" page.
* Reflects best forecast of total planned spending to the end of the fiscal year. FTE numbers reflect utilization.
Table 2: Program Activities | ||||||||||
2006-2007
|
Non- Loans, |
Total Main Estimates | Adjustments (planned spending not in Main Estimates) | Total Planned Spending | ||||||
($ thousands) |
Budgetary |
|||||||||
Program Activity | Operating | Capital | Grants |
Gross | Revenue | Net | ||||
Federal and International Operations | 556,998 |
35,949 |
0 |
592,947 |
-623 |
592,324 |
0 |
592,324 |
110,012 |
702,336 |
Protective Policing Services | 99,791 |
5,336 |
0 |
105,127 |
-139 |
104,988 |
0 |
104,988 |
11,281 |
116,269 |
Community, Contract and Aboriginal Policing |
1,899,245 |
184,183 |
0 |
2,083,428 |
-1,235,209 |
848,219 |
0 |
848,219 |
90,169 |
938,388 |
Criminal Intelligence Operations | 66,819 |
3,499 |
0 |
70,318 |
-69 |
70,249 |
0 |
70,249 |
6,167 |
76,416 |
Technical Policing Operations | 155,270 |
18,921 |
0 |
174,191 |
-242 |
173,949 |
0 |
173,949 |
15,064 |
189,013 |
Policing Support Services | 65,866 |
2,639 |
0 |
68,505 |
-69 |
68,436 |
0 |
68,436 |
2,559 |
70,995 |
National Police Services | 138,776 |
10,544 |
386 |
149,706 |
-3,673 |
146,033 |
0 |
146,033 |
15,134 |
161,167 |
Pensions under the RCMP Pension Continuation Act (s) |
0 |
0 |
23,000 |
23,000 |
0 |
23,000 |
0 |
23,000 |
0 |
23,000 |
To compensate members of the RCMP for injuries received in the performance of duties |
0 |
0 |
48,821 |
48,821 |
0 |
48,821 |
0 |
48,821 |
0 |
48,821 |
Payments in the nature of Workers Compensation, to survivors of members of the force killed while on duty |
0 |
0 |
1,535 |
1,535 |
0 |
1,535 |
0 |
1,535 |
0 |
1,535 |
Pensions to families of members of the RCMP who have lost their lives while on duty |
0 |
0 |
100 |
100 |
0 |
100 |
0 |
100 |
0 |
100 |
International Association of Chiefs of Police | 0 |
0 |
2 |
2 |
0 |
2 |
0 |
2 |
0 |
2 |
RCMP Veterans Association | 0 |
0 |
2 |
2 |
0 |
2 |
0 |
2 |
0 |
2 |
Total | 2,982,765 |
261,071 |
73,846 |
3,317,682 |
-1,240,024 |
2,077,658 |
0 |
2,077,658 |
250,387 |
2,328,045 |
Table 3: Voted and Statutory Items Listed in Main Estimates | ||
Voted or Statutory Item ($ thousands) |
2006-2007 Main Estimates |
2005-2006 Main Estimates |
60 Operating Expenditures | 1,396,661 | 1,258,951 |
65 Capital Expenditures | 261,071 | 197,988 |
70 Grants and Contributions | 50,846 |
43,646 |
(S) Pensions and other employee benefits – Members of the Force | 290,111 | 288,557 |
(S) Contributions to employee benefit plans | 55,969 | 51,145 |
(S) Pensions under the Royal Canadian Mounted Police Pension Continuation Act |
23,000 | 23,000 |
Total Department | 2,077,658 | 1,863,287 |
Table 4: Net Cost of Department | |
($ millions) | Total |
Net Planned Spending | 2,328.0 |
Plus: Services Received without Charge | |
Accommodations provided by Public Works and Government Services Canada (PWGSC) | 62.6 |
Contribution covering employees' share of insurance premiums and expenditures paid by TBS (excluding revolving funds) | 145.7 |
Worker's compensation coverage provided by Social Development Canada | 0.3 |
Salary and associated costs of legal services provided by Justice Canada | 3.4 |
212.0 |
|
Less: Non-respendable Revenue | 91.8 |
Net Cost of Department | 2,448.3 |
Table 5: Summary of Capital Spending by Program Activity | ||||
($ millions) |
Forecast Spending 2005-2006* |
Planned Spending 2006-2007 |
Planned Spending 2007-2008 |
Planned Spending 2008-2009 |
Law Enforcement | ||||
Federal and International Operations | 34.3 | 42.3 | 51.1 | 52.7 |
Protective Policing Services | 7.9 | 6.6 | 7.5 | 7.9 |
Community, Contract and Aboriginal Policing |
136.9 | 205.0 | 191.0 | 198.0 |
Criminal Intelligence Operations | 2.3 | 4.2 | 5.1 | 5.4 |
Technical Policing Operations | 10.1 | 21.3 | 18.9 | 19.7 |
Policing Support Services | 3.2 | 3.3 | 3.7 | 3.9 |
National Police Services | 8.9 | 12.2 | 11.5 | 12.1 |
Total | 203.6 | 295.1 | 288.8 | 299.8 |
Table 7: Sources of Respendable and Non-respendable Revenue | ||||
($ millions) |
Forecast Spending 2005-2006 |
Planned Spending 2006-2007 |
Planned Spending 2007-2008 |
Planned Spending 2008-2009 |
Respendable Revenue | ||||
Services | ||||
Federal and International Operations | 0.0 | 0.0 | 0.0 | 0.0 |
Protective Policing Services | 0.0 | 0.0 | 0.0 | 0.0 |
Community, Contract and Aboriginal Policing |
1,106.4 | 1,275.0 | 1,292.1 | 1,287.9 |
Criminal Intelligence Operations | 0.0 | 0.0 | 0.0 | 0.0 |
Technical Policing Operations | 0.0 | 0.0 | 0.0 | 0.0 |
Policing Support Services | 0.0 | 0.0 | 0.0 | 0.0 |
National Police Services | 3.5 | 3.5 | 3.5 | 3.5 |
1,109.9 | 1,278.5 | 1,295.6 | 1,291.4 | |
Service Fees | ||||
Federal and International Operations | 1.9 | 0.6 | 0.6 | 0.6 |
Protective Policing Services | 0.4 | 0.1 | 0.1 | 0.1 |
Community, Contract and Aboriginal Policing |
6.6 | 2.1 | 2.1 | 2.1 |
Criminal Intelligence Operations | 0.2 | 0.1 | 0.1 | 0.1 |
Technical Policing Operations | 0.7 | 0.2 | 0.2 | 0.2 |
Policing Support Services | 0.2 | 0.1 | 0.1 | 0.1 |
National Police Services | 4.0 | 0.2 | 0.0 | 0.0 |
14.2 | 3.5 | 3.3 | 3.3 | |
Total Respendable Revenues | 1,124.1 | 1,282.0 | 1,298.9 | 1,294.7 |
Non-respendable Revenue | ||||
($ millions) |
Forecast Spending 2005-2006 |
Planned Spending 2006-2007 |
Planned Spending 2007-2008 |
Planned Spending 2008-2009 |
Privileges, Licences and Permits | 8.1 | 8.4 | 8.4 | 8.4 |
Refunds of Prior Years' Expenditures | 4.7 | 5.6 | 5.6 | 5.6 |
Return on Investments | 0.0 | 0.1 | 0.1 | 0.1 |
Miscellaneous | 7.5 | 5.4 | 5.4 | 5.4 |
Employee Benefit Plan – recoveries not respendable | 60.0 | 65.0 | 65.0 | 65.0 |
Proceeds from Sales | 1.5 | 2.0 | 2.0 | 2.0 |
Proceeds from Asset Disposal | 4.5 | 5.3 | 5.3 | 5.3 |
Total Non-respendable Revenues | 86.3 | 91.8 | 91.8 | 91.8 |
Total Respendable and Non-respendable Revenue | 1,210.4 | 1,373.8 | 1,390.7 | 1,386.5 |
Table 9: Resource Requirements by Branch or Sector | ||||||||
2006-2007 |
||||||||
($ millions) | Federal and International Operations | Protective Policing Services | Community, Contract and Aboriginal Policing |
Criminal Intelligence Operations | Technical Policing Operations | Policing Support Services | National Police Services | Total Planned Spending |
Atlantic Region |
48.2 |
2.2 |
94.5 |
4.5 |
9.9 |
0.7 | 2.4 |
162.5 |
Central Region | 251.7 |
17.4 |
35.8 |
22.7 |
37.6 |
1.1 | 5.0 |
371.4 |
North West Region | 66.0 |
3.8 |
184.1 | 11.0 |
18.8 |
1.2 |
3.2 |
288.1 |
Pacific Region | 77.2 |
6.2 |
161.1 |
12.2 |
22.5 |
0.9 |
3.1 | 283.2 |
National Headquarters | 144.9 |
66.0 |
246.9 |
19.8 |
85.1 |
57.0 | 132.5 |
752.3 |
Total | 588.0 |
95.6 |
722.5 |
70.3 | 173.9 |
61.0 |
146.3 |
1,857.5 |
Note: $73.5 million Unallocated Grants and Contributions are not included in the numbers stated above; $334.3 million in expenditure authority and $138 million in revenue are held at the corporate level until the regional reallocation is determined. |
Table 13: Status Report on Major Crown Projects
Over the next three years, the Royal Canadian Mounted Police will be the lead department and will manage the following major Crown projects:
2006-2007
1. Real Time Identification
2007-2008
1. Real Time Identification
2008-2009
1. Real Time Identification
For further information on the above-mentioned major crown projects see:
www.tbs-sct.gc.ca/est-pre/estime.asp
Table 14: Details on Transfer Payments Programs | ||||
Purpose of Contributions: To compensate non-RCMP police forces for transportation costs associated with attending courses at the Canadian Police Collage in Ottawa, Ontario Objectives: To encourage non-RCMP police forces in upgrading their knowledge by attending courses offered at the Canadian Police College. By compensating participants for travel costs all police forces are put on a equal basis as far as accessibility to training is concerned |
||||
($ millions) |
Forecast Spending 2005-2006 |
Planned Spending 2006-2007 |
Planned Spending 2007-2008 |
Planned Spending 2008-2009 |
National Police Services | 0.4 | 0.4 | 0.4 | 0.4 |
Total Contributions | 0.4 | 0.4 | 0.4 | 0.4 |
Purpose of Grants: to compensate members of the RCMP for injuries received in the performance of duty and to compensate families and survivors of members who have lost their lives while on duty Objectives: to provide for the payment of pensions to certain persons appointed as members of the Royal Canadian Mounted Police |
||||
($ millions) |
Forecast Spending 2005-2006 |
Planned Spending 2006-2007 |
Planned Spending 2007-2008 |
Planned Spending 2008-2009 |
RCMP Veterans Association | 0.0 | 0.0 | 0.0 | 0.0 |
International Association of Chiefs of Police | 0.0 | 0.0 | 0.0 | 0.0 |
Survivors of members killed on duty | 1.5 | 1.5 | 1.8 | 1.8 |
Pensions under the RCMP Pension Continuation Act | 22.0 | 23.0 | 23.0 | 23.0 |
To compensate members of the RCMP for injuries received in the performance of duty |
41.6 | 48.8 | 55.8 | 62.2 |
Pensions to families of members of the RCMP who have lost their lives while on duty | 0.1 | 0.1 | 0.1 | 0.1 |
Total Grants | 65.2 | 73.5 | 80.7 | 87.1 |
Total Transfer Payments Program | 65.6 | 73.8 | 81.1 | 87.5 |
Table 17: Horizontal Initiatives
Over the next three years, the Royal Canadian Mounted Police will be involved in the following horizontal initiatives as the lead partner:
1. Integrated Border Enforcement Teams (IBETS) – Lead
2. Integrated Market Enforcement Teams (IMETs) – Lead
3. Integrated National Security Enforcement Teams (INSET) – Lead
Note: According to TBS requirements, the INSET program does not qualify as a Horizontal Initiative, however, the RCMP feels this program is a high priority and warrants inclusion in this report.
Further information on the above-mentioned horizontal initiatives see:
www.tbs-sct.gc.ca/est-pre/estime.asp
Table 18: Sustainable Development Strategy | |
RCMP | |
Points to Address | Departmental Input |
1) How does your department / agency plan to incorporate SD principles and values into your mission, vision, policy and day-to-day operations? |
The current RCMP SDS, Communities + 2003 used the vision of “Safe homes, Sustainable Communities” to ensure alignment with the RCMP vision of “safe homes and safe communities”. Many of the principles of SD are already integrated into the philosophies and approaches used by program activities such as CCAPS. Objectives in two out of the three strategic priorities found in Communities + 2003 are integrated into Operational Balanced Scorecards. In the new RCMP policy suite for assets, 14 policies integrate sustainable development practices into the management of assets. Sustainable Development practices will be integrated into the new Detachment Performance Plans. Through constant communication, the RCMP SD section educates RCMP employees and managers on how to integrate SD principles into their day-to-day decision making process. |
2) What Goals, Objectives and Targets from your most recent SDS will you be focusing on this coming year? How will you measure your success? | The development and implementation of Communities + 2003 demonstrated that the social dimension of SD is well integrated into the existing RCMP philosophy and planning process. The RCMP continues to focus on the “Stewardship of Resources” objectives expressed in the current and two previous SDS’s. The RCMP will gather additional baseline information about its environmental impact to better understand its environmental footprint and set new quantitative improvement targets. Through the Balanced Scorecard process, the RCMP established the following specific performance targets for priority areas: Green Buildings: 4 integrated design charettes for new buildings Green Buildings: 100% of new construction to have a green building objective Energy: 4 projects funded through the new RCMP Energy Reduction Incentive Fund Energy: 3% further reduction in Green House Gas (GHG) emissions Fuel storage tanks: Have management plans for the RCMP 74 reportable tanks Contaminated sites: Have 192 additional sites assessed |
3) Identify any sustainable Development tools such as Strategic Environmental Assessments or Environmental Management Systems that will be applied over the next year. | The recent revamping of the Capital Project Delivery System resulted in the integration of Strategic Environment Assessment (SEA) into the system. 2006-2007 will act as the pilot year. In 2005-2006, the RCMP performed a post-submission SEA on the Long Term Capital Plan (LTCP) as a pilot project. In 2006-2007, the SEA will be integrated to the development of the LTCP. In 2005-2006, the RCMP developed a customized Environmental Management System (EMS) under the title Sustainability Management System (SuMS) which integrates most of the existing management processes but widens the scope to all elements captured in the SDS. SuMS intends to complete the continuum between practitioner’s operational tools and policies. In 2006-2007, the RCMP will start managing based on the SuMS. In 2006-2007, the RCMP will implement a verification program, based on our environmental auditing process, to identify compliance and performance gaps. This verification program, together with baseline improvements, will further refine the RCMP’s capacity to focus its SD actions towards areas of greatest risks, opportunities and impact. |
Table 19: Internal Audits and Evaluations | |||
Internal Audits or Evaluations | |||
Project |
Type | Estimated Start Date |
Estimated Completion Date |
Investigation Management Control Framework |
Internal Audit | Ongoing | March 2006 |
Management and Administration of Compensation Benefits |
Internal Audit | Ongoing | May 2006 |
IT Security Framework | Internal Audit | Ongoing | September 2006 |
Canadian Air Carrier Protective Program (CACPP) |
Internal Audit | Ongoing | June 2006 |
Audit of National Security Operations – Criminal Intelligence Management Control Framework | Internal Audit | Ongoing | September 2006 |
Departmental bank accounts | Internal Audit | Ongoing | May 2006 |
Pension Plan Financial Statements |
Internal Audit | Ongoing | February 2006 |
Recruiting | Internal Audit | September 2006 | September 2006 |
Prime BC | Internal Audit | April 2006 | December 2007 |
Financial Reporting |
Internal Audit | May 2006 | March 2007 |
TEAM |
Internal Audit | September 2006 | March 2007 |
Real Time Identification (RTID) |
Internal Audit | September 2006 | September 2006 |
Formal Follow up on OCC review |
Internal Audit |
May 2006 | March 2007 |
Shiprider Proof of Concept | Formative Evaluation | Ongoing | February 2006 |
Integrated Border Enforcement Teams (IBET) |
Summative Evaluation | Ongoing | March 2006 |
Integrated National Security |
Formative Evaluation |
February 2006 | September 2006 |
Source Development Unit (SDU) |
Formative Evaluation | February 2006 | September 2006 |
Public Safety and Anti-Terrorism Initiatives (PSAT) |
Strategic Evaluation | April 2006 | March 2007 |
Pension Plan Outsourcing | Summative Evaluation | April 2006 | December 2006 |
Aboriginal Policing Services | Formative Evaluation | Ongoing | September 2006 |
Canada’s Drug Strategy Awareness | Formative Evaluation | April 2006 | March 2007 |
NORAD NorthComm Needs |
Assessment (Evaluation) | February 2006 | June 2006 |
First Nations Organized Crime |
Formative Evaluation (PSEPC Lead) | Ongoing | March 2006 |
Integrated Market Enforcement |
Formative Evaluation (PSEPC Lead) | Ongoing | February 2006 |
Measures to Combat Organized Crime (MCOC) | Summative Evaluation (PSEPC Lead) |
Ongoing | April 2006 |
Copies of RCMP Internal Audit and Evaluation reports can be found at: www.rcmp.ca/corpman/audit_evaluation-eng.htm