Future-oriented statement of operations for the years ending March 31, 2022 and March 31, 2023

[ PDF version ]

Future-Oriented Statement of Operations (unaudited)

For the year ending March 31

(in thousands of dollars)
  Forecast results
2021-22
Planned results
2022-23
Expenses
Serve the Prime Minister and Cabinet 109,836 106,654
Internal services 121,253 110,008
Total expenses 231,089 216,662
Revenues
Internal support services 5,851 5,444
Miscellaneous revenues 25 25
Total revenues 5,876 5,469
Net cost of operations before government funding and transfers 225,213 211,193

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

Notes to the Future-Oriented Statement of Operations (unaudited)

1. Methodology and significant assumptions

The Future-Oriented Statement of Operations has been prepared on the basis of 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 December 31, 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 December 31, 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 the Future-Oriented Statement of Operations, the Privy Council Office 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 past 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, the Privy Council Office will not be updating 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 account policies are as follows:

  1. Expenses:
    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, advances and inventory obsolescence, as well as utilization of inventories and prepaid expenses, and other are also included in expenses.
  2. Revenues:
    Revenues are recognized in the period the event giving rise to the revenues occurred. Revenues that are non-respendable are not available to discharge the department’s liabilities. Although the deputy head is expected to maintain accounting control, he or she has no authority over the disposition of non-respendable revenues. As a result, non-respendable revenues are considered to be earned on behalf of the Government of Canada and are therefore presented as a reduction of the department’s gross revenues.

4. Parliamentary authorities

The department is financed by the Government of Canada through parliamentary authorities. Financial reporting of authorities provided to the department 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, the department 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

(in thousands of dollars)
  Forecast results
2021-22
Planned results
2022-23
Net cost of operations before government funding and transfers 225,213 211,193
Adjustments for items affecting net cost of operations but not affecting authorities:
Amortization of tangible capital assets (4,439) (5,266)
Gain on disposal of tangible capital assets 9 1
Services provided without charge by other government departments (27,707) (28,202)
Decrease in vacation pay and compensatory leave 651 1,683
(Increase) in employee future benefits (385) (71)
Refunds and adjustments of prior year’s expenditures 1,890 1,547
Total items affecting net cost of operations but not affecting authorities (29,981) (30,308)
Adjustments for items not affecting net cost of operations but affecting authorities:
Acquisition of tangible capital assets 19,220 11,607
Increase / (decrease) in inventory (65) 15
(Decrease) in prepaid expense (107) (89)
Total items not affecting net cost of operations but affecting authorities 19,048 11,533
Requested authorities forecasted to be used 214,280 192,418

b) Authorities provided/requested

(in thousands of dollars)
  Forecast results
for 2021-22
Planned results
for 2022-23
Authorities provided/requested
Vote 1: Program expenditures 198,236 171,938
Statutory amounts 20,286 20,480
Total authorities provided/requested 218,522 192,418
Less: Estimated unused authorities and other adjustments (4,242) -
Requested authorities forecasted to be used 214,280 192,418

The authorities presented reflect current forecasts of statutory items; approved initiatives included in Estimates documents; and estimates of amounts to be allocated from Treasury Board Central Votes.

Page details

Date modified: