Future-Oriented Statement of Operations 2022–2023

Future-Oriented Statement of Operations (unaudited)
For the Year Ending March 31
(in dollars)

View the print-friendly version: PDF

Future-Oriented Statement of Operations (unaudited) for the year ending March 31
  Forecast Results
2021–22
Planned Results
2022–23
Expenses
Community Initiatives $ 218,302,366 $ 180,637,212
Innovation 95,800,423 93,600,658
Business Growth 35,294,592 64,836,188
Business Services 104,024,418 30,664,806
Internal Services 19,227,081 16,513,947
Expenses incurred on behalf of government (48,238,696) 7,755,949
Total expenses 424,410,184 394,008,760
 
Revenues
Amortization of discount 0 4,493,062
Interest 125,066 126,680
Other 323 242
Revenues earned on behalf of government (124,961) (4,619,670)
Total revenues 428 314
 
Net cost of operations before government funding and transfers $ 424,409,756 $ 394,008,446

The accompanying notes form an integral part of the Future-Oriented Statement of Operations.


Notes to the Future-Oriented Statement of Operations (unaudited)
For the year ending March 31

1. Methodology and significant assumptions

The Future-Oriented Statement of Operations has been prepared on government priorities and departmental plans as described in the Departmental Plan.

The information in the forecast results for fiscal year 2021–22 is based on actual results as at November 30, 2021 and on forecasts for the remainder of the fiscal year.  Forecasts have been made for the planned results for fiscal year 2022–23.

The main assumptions underlying the forecasts are as follows:

These assumptions are made as at November 30, 2021.

2. Variations and changes to the forecast financial information

Although every attempt has been made to forecast final results for the remainder of 2021–22 and for 2022–23, actual results achieved for both years are likely to differ from the forecast information presented, and this variation could be material.

In preparing this Future-Oriented Statement of Operations, Prairies Economic Development Canada (PrairiesCan) has made estimates and assumptions about the future. These estimates and assumptions may differ from the subsequent actual results. Estimates and assumptions are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances, and are continually evaluated.

Factors that could lead to material differences between the Future-Oriented Statement of Operations and the historical statement of operations include:

After the Departmental Plan is tabled in Parliament, PrairiesCan will not be updating the forecasts for any changes in financial resources made in ensuing supplementary estimates. Variances will be explained in the Departmental Results Report.

3. Summary of significant accounting policies

The Future-Oriented Statement of Operations has been prepared using the Government of Canada’s accounting policies in effect for fiscal year 2021–22, and is based on Canadian public sector accounting standards.  The presentation and results using the stated accounting policies do not result in any significant differences from Canadian public sector accounting standards.

Significant accounting policies are as follows:

a) Expenses

Transfer payments are recorded as an expense in the year the transfer is authorized, and all eligibility criteria have been met by the recipient.

Other expenses are generally recorded when goods are received or services are rendered and include expenses related to personnel, professional and special services, repair and maintenance, utilities, materials and supplies, as well as amortization of tangible capital assets. Provisions to reflect changes in the value of assets or liabilities, such as provisions for bad debts, loans, investments and advances and inventory obsolescence, as well as utilization of inventories and prepaid expenses, and other are also included in other expenses.

b) Revenues

Revenues from regulatory fees are recognized based on the services provided in the fiscal year.

Funds received from external parties for specified purposes are recorded upon receipt as deferred revenue. These revenues are recognized in the period in which the related expenses are incurred.

Deferred revenue consists of amounts received in advance of the delivery of goods and rendering of services that will be recognized as revenue in a subsequent fiscal year as it is earned.

Other revenues are recognized in the period the event giving rise to the revenues occurred.  Revenues that are non-respendable are not available to discharge PrairiesCan’s liabilities. Although the deputy head is expected to maintain accounting control, he has no authority over the disposition of non-respendable revenues. As a result, non-respendable revenues are earned on behalf of the Government of Canada and are therefore presented as a reduction of PrairiesCan’s gross revenues.

4. Parliamentary authorities

PrairiesCan is financed by the Government of Canada through parliamentary authorities.  Financial reporting of authorities provided to PrairiesCan differs from financial reporting according to generally accepted accounting principles because authorities are based mainly on cash flow requirements.  Items recognized in the Future-Oriented Statement of Operations in one year may be funded through parliamentary authorities in prior, current or future years.  Accordingly, PrairiesCan has different net cost of operations for the year on a government funding basis than on an accrual accounting basis.  The differences are reconciled in the following tables:

a) Reconciliation of net cost of operations to requested authorities

  Forecast Results
2021–22
Planned Results
2022–23
(in dollars)
Net cost of operations before government funding and transfers $ 424,409,756 $ 394,008,446
 
Adjustment for items affecting net cost of operations but not affecting authorities:
Amortization of tangible capital assets (5,129) (254,417)
Services provided without charge by other government departments (5,612,657) (4,915,820)
Decrease (increase) in vacation pay and compensatory leave 13,105 239,298
Decrease (increase) in employee future benefits (24,381) 6,823
Decrease (increase) in accrued liabilities not charged to authorities 878,123 736,652
Refunds of previous years' expenditures 222,760 268,632
Other (795) 314
Total items affecting net cost of operations but not affecting authorities (4,528,974) (3,918,518)
 
Adjustment for items not affecting net cost of operations but affecting authorities:
Acquisitions of tangible capital assets 239,138 0
Unconditionally repayable transfer payments 120,959,646 33,345,225
Increase in employee advances 10,304 33,530
Total items not affecting net cost of operations but affecting authorities 121,209,088 33,378,755
 
Requested authorities forecasted to be used $ 541,089,870 $ 423,468,683

b) Authorities provided/requested

  Forecast Results
2021–22
Planned Results
2022–23
(in dollars)
Authorities provided/requested
Vote 1 - Operating expenditures $ 55,160,096 $ 46,629,778
Vote 5 - Transfer payments 479,914,586 371,435,004
Statutory amounts 6,015,188 5,403,901
Total authorities provided/requested $ 541,089,870 $ 423,468,683
Less: Estimated unused authorities and other adjustments 0 0
Requested authorities forecasted to be used $ 541,089,870 $ 423,468,683

Page details

Date modified: