Quarterly Financial Report for the quarter ended September 30, 2017 (unaudited)

1. Introduction

This quarterly financial report should be read in conjunction with the Main Estimates and Supplementary Estimates for fiscal year 2017-18. It has been prepared by management, as required by section 65.1 of the Financial Administration Act and in the form and manner prescribed by the Directive on Accounting Standards, GC 4400 Departmental Quarterly Financial Report and it has been reviewed by the Internal Audit Committee of the Public Service Commission (PSC).

This quarterly report has not been subject to an external audit or review.

1.1 Authority and objectives

The PSC is an independent agency established under the Public Service Employment Act and listed in schedules I.1 and IV of the Financial Administration Act.

A summary description of the PSC's programs can be found in its  2017-18 Departmental Plan.

1.2 Basis of presentation

This quarterly report has been prepared by management, using an expenditure basis of accounting. The accompanying Statement of Authorities includes the PSC's spending authorities granted by Parliament and those used by the PSC, consistent with the Main Estimates and Supplementary Estimates for the 2017-18 fiscal year. This quarterly report has been prepared using a special purpose financial reporting framework designed to meet financial information needs with respect to the use of spending authorities.

The authority of Parliament is required before money can be spent by the Government. Approvals are given in the form of annually approved limits through appropriation acts or through legislation in the form of statutory spending authority for specific purposes.

The PSC uses the full accrual method of accounting to prepare and present its annual departmental financial statements that are part of the departmental results reporting process. However, the spending authorities voted by Parliament remain on an expenditure basis.

1.3 Financial structure

The PSC has a financial structure comprised of voted budgetary authorities for program expenditures and statutory authorities for contributions to employee benefit plans.

In addition, the PSC has the authority to re-spend certain revenues received from other government departments and agencies in a fiscal year to offset expenditures incurred in that same year, for the provision of assessment and counselling products and services .

2. Highlights of fiscal quarter and fiscal year-to-date results

This section highlights the significant items that contributed to the change in resources available for the current year and in actual expenditures for the quarter ended September 30, 2017.

The following graph provides a comparison of the net budgetary authorities available for spending and the expenditures for the quarters ended September 30, 2017 and September 30, 2016, for the PSC’s combined Vote 1 – Program Expenditures and Statutory Authorities.

Comparison of Net Budetary Authorities and Expenditures
Long description
Long description
  Net budgetary Authorities 1st quarter expenditures 2nd quarter expenditures
2017-2018 87 615 $ 18 191 $ 23 864 $
2016-2017 87 765 $ 19 692 $ 18 531 $

2.1 Significant changes to authorities

For the period ended September 30 of both the current year and the previous year, the budgetary authorities granted to the PSC include the Main Estimates and the Operating Budget Carry Forward.

As shown in Section 6: Statement of Authorities, there have been no significant changes in authorities available for use in the current year, as compared to the previous year.

2.2 Significant variances in expenditures from prior year

As shown in Section 7: Departmental budgetary expenditures by standard object, total net budgetary expenditures during the quarter increased from $18,531,000 in 2016-17 to $23,864,000 in 2017-18; a variance of $5,333,000 or 28.8%.

The variance is due mainly to the following:

  • An increase of $4,414,000 in personnel due mainly to higher current salary rates and retroactive salary payments following the implementation of new collective agreements; and
  • A decrease of $468,000 in revenues netted against expenditures due mainly to lower demand for assessment products and services.

3. Risks and uncertainties

The PSC operates in a dynamic and complex environment that requires it to be efficient, adaptive and innovative. It uses integrated risk management, including a Corporate Risk Profile that is updated annually, to identify and respond to challenges and opportunities.

The PSC’s key risks and the corresponding mitigation strategies are outlined in its 2017-18 Departmental Plan.

4. Significant changes in relation to operations, personnel and programs

There were no significant changes to operations or programs during the second quarter of 2017-18.

5. Approved by senior officials

Approved by:

Original signed by:
Patrick Borbey
President

Original signed by:
Philip Morton, CPA, CGA
Chief Financial Officer

Gatineau, Canada
November 21, 2017

6. Statement of Authorities (unaudited)
Fiscal Year 2017-18 (in thousands of dollars)
  Total available for use for the year ending March 31, 2018[1] Used during the quarter ended September 30, 2017 Year-to-date used at quarter-end
Vote 1 – Program Expenditures $76,241 $20,072 $36,367
Statutory - Refund of Previous Year Revenue 1 1 1
Statutory - Employer Contributions to Employee Benefit Plans 11,373 3,791 5,687
Total Budgetary Authorities $87,615 $23,864 $42,055
[1]Includes only authorities available for use and granted by Parliament at quarter-end.
6. Statement of Authorities (unaudited)
Fiscal Year 2016-17 (in thousands of dollars)
  Total available for use for the year ending March 31, 2017 [1] Used during the quarter ended September 30, 2016 Year-to-date used at quarter-end
Vote 1 – Program Expenditures $75,322 $15,420 $32,002
Statutory - Refund of Previous Year Revenue - - -
Statutory - Employer Contributions to Employee Benefit Plans 12,443 3,111 6,221
Total Budgetary Authorities $87,765 $18,531 $38,223
[1] Includes only authorities available for use and granted by Parliament at quarter-end.
7. Departmental budgetary expenditures by standard object (unaudited)
Fiscal year 2017-18 (in thousands of dollars)
  Planned expenditures for the year ending March 31, 2018 Expended during the quarter ended September 30, 2017 Year-to-date used atquarter-end
Personnel $83,814 $22,106 $39,066
Transportation and telecommunications 729
82
184
Information 296 78
107
Professional and special services 13,164
1,840
2,530
Rentals 2,417 1,028
1,109
Repair and maintenance 294 5
16
Utilities, materials and supplies 177 59
83
Acquisition of machinery and equipment 822
121 255
Other subsidies and payments 154 301
931
Total gross budgetary expenditures 101,867 25,620 44,281
Less: Revenues netted against expenditures (14,252) (1,756) (2,226)
Total net budgetary expenditures $87,615 $23,864 $42,055
7. Departmental budgetary expenditures by standard object (unaudited)
Fiscal year 2016-17 (in thousands of dollars)
  Planned expenditures for the year ending March 31, 2017 Expended during the quarter ended September 30, 2016 Year-to-date used at quarter-end
Personnel $84,785 $17,692 $35,856
Transportation and telecommunications 800 143 275
Information 265 99 130
Professional and special services 12,848 1,791 3,506
Rentals 2,041 743 839
Repair and maintenance 48 1 6
Utilities, materials and supplies 201 79 134
Acquisition of machinery and equipment 961 37 177
Other subsidies and payments 68 170 177
Total gross budgetary expenditures 102,017 20,755 41,100
Less: Revenues netted against expenditures (14,252) (2,224) (2,877)
Total net budgetary expenditures $87,765 $18,531 $38,223

Page details

Date modified: