Quarterly Financial Report, for the Quarter ended June 30th, 2023
Introduction
This quarterly report has been prepared by management of Correctional Service of Canada (CSC) as required by section 65.1 of the Financial Administration Act and in the form and manner prescribed by the Treasury Board. This quarterly report should be read in conjunction with the Main Estimates. This report has not been subject to an external audit or review.
The purpose of the federal correctional system, as defined by law, is to contribute to the maintenance of a just, peaceful and safe society by carrying out sentences imposed by courts through the safe and humane custody and supervision of offenders; and by assisting the rehabilitation of offenders and their safe reintegration into the community as law-abiding citizens through the provision of programs in penitentiaries and in the community (Corrections and Conditional Release Act, s.3). A summary description of CSC’s program activities can be found in Part II of the Main Estimates and the Departmental Plan 2023-2024.
Basis of Presentation
This quarterly report has been prepared by management using an expenditure basis of accounting. The accompanying Statement of Authorities includes CSC’s spending authorities granted by Parliament and those used by the organization, consistent with the Main Estimates for the 2023-2024 fiscal year for which the interim supply was released on March 30, 2023Footnote 1 and the full supply was released June 23, 2023Footnote 2. 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 Department. 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.
CSC 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 a cash expenditure basis.
CSC has an active Revolving Fund (CORCAN) that is included in the statutory authorities of the enclosed Statement of Authorities. CORCAN's purpose is to aid in the safe reintegration of offenders into Canadian society by providing employment and training opportunities to offenders incarcerated in federal penitentiaries and, for brief periods, after they are released into the community. CORCAN has a continuing non-lapsing authority from Parliament to make payments out of the Consolidated Revenue Fund (CRF) for working capital, capital acquisitions and temporary financing of accumulated operating deficits, the total of which is not to exceed $20.0 million at any time. Through Supplementary Estimates (A), 2020–2021Footnote 3, this limit was increased from a previous amount of $5.0 million. This increase was requested as a consequence of reduced sales and operations resulting from the COVID-19 pandemic. The limit will gradually decrease until fiscal year 2025-26, at which point it will return to the original $5.0 million threshold.
CSC also has a Vote Netted Revenue (VNR) authority in place, currently only being utilised for transactions with the Parole Board of Canada (PBC). The total VNR authority for 2023-24 is $3.9 million, which allows CSC to bill PBC for information management and information technology services on a full incremental cost recovery basis. Throughout this report, the VNR authorities are netted with CSC’s vote 1 operating authorities.
Highlights of Fiscal Quarter and Fiscal Year to Date (YTD) Results
The following graph provides a comparison of the total budgetary authorities and net budgetary expenditures as of June 30, 2023 and June 30, 2022 for CSC’s combined operating, capital and budgetary statutory authorities.
Budgetary Authorities and Net Budgetary Expenditures
Significant Changes to Authorities
As reflected in the Statement of Authorities for the period ending June 30, 2023, CSC has seen an increase in total authorities of $3.8 million or 0.1% for the current fiscal year compared to the previous fiscal year.
Operating Vote
CSC’s Operating Vote increased by $15.2 million or 0.6% compared to the authorities at the end of June 2022, which is attributed to the net effect of the following items:
- An increase of $14.2 million in funding related to Transforming Federal Corrections (Bill C-83);
- An increase of $11.8 million in quasi statutory funding related to changes in prices (inflation) and volume of goods and services being procured;
- An increase of $9.8 million in funding to support pressures related to COVID-19;
- An increase of $3.4 million related to compensation for the funded portion of collective agreement increases;
- A decrease of $22.8 million related to funding for class action lawsuits;
- A decrease of $1.1 million related to the reprofile of unused 2020-21 funding which was earmarked for the Innovative Solutions Canada initiative; and
- A decrease of $0.1 million in funding for the Federal Contaminated Sites Action Plan.
Capital Vote
CSC’s Capital Vote decreased by $16.2 million or 7.6% compared to the authorities at the end of June 2022, which is related to:
- A decrease of $16.2 million related to the reprofile of unused 2020-21 funding for the completion of capital projects.
Budgetary Statutory Authorities
CSC’s budgetary statutory authorities increased by $4.8 million or 1.8% compared to June 2022, which is attributed to the net effect of the following items:
- An increase of $5.0 million for the department’s allocation of the employer’s share of the employee benefit plan;
- An increase of $1.4 million of proceeds from the disposal of surplus Crown assets; and
- A decrease of $1.6 million resulting from a reduction of the drawdown on the CORCAN revolving fund authority.
Explanation of Significant Variances from Previous Year Expenditures
Compared with the previous fiscal year, the total year to date net budgetary expenditures increased by $4.7 million or 0.8% mainly due to the following factors:
- Personnel expenditures decreased by $8.5 million primarily due to:
- A decrease of $20.7 million for the employer’s contributions to the employee benefit plan due to an invoice being processed later this year compared to last year;
- An increase of $9.0 million in civilian regular pay due to increased staffing, and collective bargaining increases (EX and FI); and
- An increase of $3.2 million in civilian holiday pay in lieu of leave paid, due to a timing issue of the payable at year-end reversal.
- Transportation and communication expenditures increased by $1.1 million primarily due to:
- An increase of $0.7 million in public servant; and
- An increase of $0.4 million in travel due to inmate transfers.
- Professional and special services decreased by $3.7 million primarily due to:
- A decrease of $8.2 million in Correctional and Training Fees due to invoices being processed later this year than last year;
- An increase of $4.2 million in the actual day bed usage at Community Residential Facilities; and
- An increase of $0.3 million in hospital services.
- Rentals increased by $1.5 million primarily due to:
- An increase of $1.3 million in license and maintenance fees due to additional licenses; and
- An increase of $0.2 million in rental of office buildings.
- Repair and maintenance decreased by $3.2 million in other equipment, primarily due to the completion of a maintenance project on fire safety equipment;
- Utilities, materials and supplies increased by $9.2 million primarily due to:
- An increase of $4.8 million in the purchasing of medications, mainly Hepatitis C medications, to ensure the maintenance of adequate inventory levels for operational needs;
- An increase of $2.2 million in utilities mainly due to increased natural gas and electricity costs;
- An increase of $2.2 million in food inventory for inmates due to population growth and increased costs.
- Acquisition of land, buildings and works increased by $5.8 million, mainly due to the resumption of construction projects that were stopped or delayed in past fiscal year, in response to COVID-19 and to the increased costs.
- Acquisition of machinery and equipment increased by $1.4 million in other vehicles, primarily due to invoices being processed earlier this year than last year.
- A net decrease of $1.2 million in CORCAN’s revenues is the result of a slower start in the first quarter, resulting in lower sales in good and services.
- A net decrease of $0.1 million in other standard objects.
Organizational Budgetary Expenditures | Year Over Year |
---|---|
Total Net Budgetary Expenditures 2022-2023 | 572.1 |
Total Net Budgetary Expenditures 2023-2024 | 576.8 |
Variance | 4.7 |
Explanation of Variances by Standard Object | |
Personnel | (8.5) |
Transportation and communications | 1.1 |
Professional and special services | (3.7) |
Rentals | 1.5 |
Purchased repair and maintenance | (3.2) |
Utilities, materials and supplies | 9.2 |
Acquisition of land, buildings and works | 5.8 |
Acquisition of machinery and equipment | 1.4 |
CORCAN revenues | 1.2 |
Other standard objects | (0.1) |
Total | 4.7 |
Risks and Uncertainties
CSC’s Departmental Plan 2023-2024 identifies the current risk environment and CSC’s key risk areas to the achievement of its strategic outcomes.
CSC will address existing financial challenges, and will continue working on a modernization plan over the three-year planning period.
CSC continues to experience ongoing issues related to the Phoenix Pay System. Given the complexity of our workforce coupled with the operational nature of our organization, CSC has experienced a significantly high number of pay related issues. CSC is continuously working internally and with external stakeholders to resolve these issues.
CSC’s specific risks, as outlined in CSC’s Departmental Plan 2023-2024, are the increasingly complex and diverse profile of the offender population, the maintenance of required levels of operational safety and security in institutions and the community, the inability to implement its mandate and ensure the financial sustainability and modernization of the organization, the potential loss of support of partners delivering critical services and providing resources for offenders, the maintenance of public confidence in the federal correctional system, and the maintenance of a safe, secure, healthy, respectful, and collaborative working environment as established by its legal and policy obligations, mission, and values statement.
CSC has put in place risk mitigation strategies to address the stated risks. The integrated approach allows CSC to handle risk-related challenges, ensure operational sustainability to fulfill its mandate.
Treasury Board of Canada Secretariat has provided CSC with its baseline calculations for the spending reduction targets resulting from the Refocusing Government Spending, for which CSC is working on a multi-year savings plan.
Significant Changes in Relation to Operations, Personnel and Programs
CSC’s Special Operating Agency (SOA), CORCAN, operates a revolving fund with authority to spend its revenues. Due to the resulting measures around COVID-19, CORCAN could not operate under normal conditions. Consequently, CORCAN’s drawdown limit increased to $20.0 million following Treasury Board approval. By the end of 2023-24, CORCAN’s drawdown limit will decrease by $3.0 million, this limit will gradually decrease until fiscal year 2025-26, at which point it will return to the original $5.0 million threshold.
CSC received significant investments via the Fall Economic Statement (2018) to enhance mental health services for offenders, and support amendments to transform federal corrections, specifically in support of Bill C-83. Bill C-83 "An Act to amend the Corrections and Conditional Release Act and another Act" received Royal Assent on June 21, 2019. The amendments eliminate administrative and disciplinary segregation, and introduce a new correctional model including the use of structured intervention units (SIUs) for inmates who cannot be managed safely within a mainstream inmate population. CSC has started and is continuing the process of making the necessary infrastructure changes, developing policies, and hiring and training staff to operate the SIUs. Funding for these initiatives gradually increases over a period of five years and stabilizes in fiscal year 2024-2025.
The Offender Management System (OMS) is a legacy solution for offender management that is mission-critical for CSC’s operations, research, performance reporting and legal compliance. Based on the current system, CSC is unable to operate at optimal efficiency, missing opportunities to improve effectiveness, and unable to respond in a timely manner to legislative changes or the informational demands of key stakeholders and federal partners. An investment in Offender Management System Modernization (OMSM) is underway to improve efficiency, allowing for better performance; enhanced effectiveness, contributing positively to public safety results; and improved flexibility, enabling improved responsiveness to changing legislation, adapting policy and shifting stakeholder demands.
In the first quarter of 2023-2024, the following changes have occurred within the senior leadership:
- The Senior Deputy Commissioner retired in June 2023; and
- The Assistant Commissioner, Human Resource Management is acting Senior Deputy Commissioner.
Approvals by Senior Officials
Approved by:Original Signed By
______________________________
Tony Matson,
Chief Financial Officer
Original Signed By
______________________________
Anne Kelly, Commissioner
Ottawa, Canada
August 28, 2023
Statement of Authorities (unaudited)
Fiscal year 2023-2024 | Fiscal year 2022-2023 | |||||
---|---|---|---|---|---|---|
Total available for use for the year ending March 31, 2024* | Used during the quarter ended June 30, 2023 | Year to date used at quarter-end | Total available for use for the year ending March 31, 2023* | Used during the quarter ended June 30, 2022 | Year to date used at quarter-end | |
Vote 1 - Operating expenditures | ||||||
Gross operating expenditures | 2,597,994 | 521,774 | 521,774 | 2,582,790 | 506,433 | 506,433 |
Vote-netted revenues | (3,943) | - | - | (3,943) | - | - |
Net operating expenditures | 2,594,051 | 521,774 | 521,774 | 2,578,847 | 506,433 | 506,433 |
Vote 5 - Capital expenditures | 197,572 | 15,625 | 15,625 | 213,794 | 10,572 | 10,572 |
Budgetary statutory authorities | ||||||
CORCAN gross expenditures | 111,974 | 21,082 | 21,082 | 109,527 | 20,153 | 20,153 |
CORCAN revenues | (113,809) | (25,538) | (25,538) | (109,731) | (26,728) | (26,728) |
CORCAN net expenditures | (1,835) | (4,456) | (4,456) | (204) | (6,575) | (6,575) |
Spending of proceeds from disposal of surplus Crown assets | 2,840 | - | - | 1,416 | 1 | 1 |
Contributions to employee benefits plans | 263,268 | 43,878 | 43,878 | 258,292 | 61,657 | 61,657 |
Refunds of amounts credited to revenues in previous years | - | - | - | - | - | - |
266,108 | 43,878 | 43,878 | 259,708 | 61,658 | 61,658 | |
Total budgetary authorities | 3,055,896 | 576,821 | 576,821 | 3,052,145 | 572,088 | 572,088 |
Non-budgetary authorities | 45 | - | - | 45 | - | - |
Total authorities | 3,055,941 | 576,821 | 576,821 | 3,052,190 | 572,088 | 572,088 |
More information is available on the following page. * Includes only Authorities available for use and granted by Parliament at quarter-end. Note: CORCAN's available drawdown authority at the end of June 2023 was $20.0M, of which none was used, leaving a residual balance available of $20.0M. In comparison, at the end of June 2022, CORCAN's drawdown authority was $20.0M, of which $0.2M was used, and $19.8M of funding was available. |
Organizational budgetary expenditures by Standard Object (unaudited)
Fiscal year 2023-2024 | Fiscal year 2022-2023 | |||||
---|---|---|---|---|---|---|
Planned expenditures for the year ending March 31, 2023 |
Expended during the quarter ended June 30, 2023 | Year to date used at quarter-end | Planned expenditures for the year ending March 31, 2022 |
Expended during the quarter ended June 30, 2022 | Year to date used at quarter-end | |
Expenditures | ||||||
Personnel | 2,052,044 | 463,128 | 463,128 | 2,036,908 | 471,616 | 471,616 |
Transportation and communications | 24,589 | 4,531 | 4,531 | 25,674 | 3,398 | 3,398 |
Information | 599 | 1,354 | 1,354 | 467 | 39 | 39 |
Professional and special services | 506,890 | 58,472 | 58,472 | 506,537 | 63,418 | 63,418 |
Rentals | 31,481 | 10,474 | 10,474 | 44,557 | 8,983 | 8,983 |
Purchased repair and maintenance | 31,861 | 2,126 | 2,126 | 26,877 | 5,379 | 5,379 |
Utilities, materials and supplies | 168,471 | 35,275 | 35,275 | 178,225 | 26,028 | 26,028 |
Acquisition of land, buildings and works* | 112,268 | 10,107 | 10,107 | 117,897 | 4,262 | 4,262 |
Acquisition of machinery and equipment* | 39,533 | 3,861 | 3,861 | 92,613 | 2,479 | 2,479 |
Transfer payments | 1,020 | 112 | 112 | 720 | 1,000 | 1,000 |
Other subsidies and payments | 204,892 | 12,919 | 12,919 | 135,344 | 12,214 | 12,214 |
Total gross budgetary expenditures | 3,173,648 | 602,359 | 602,359 | 3,165,819 | 598,816 | 598,816 |
Less revenues netted against expenditures | ||||||
Vote-netted revenues | (3,943) | - | - | (3,943) | - | - |
CORCAN | (113,809) | (25,538) | (25,538) | (109,731) | (26,728) | (26,728) |
Total revenues netted against expenditures | (117,752) | (25,538) | (25,538) | (113,674) | (26,728) | (26,728) |
Total net budgetary expenditures | 3,055,896 | 576,821 | 576,821 | 3,052,145 | 572,088 | 572,088 |
* These are mainly Vote 5 (Capital) expenditures. |
Page details
- Date modified: