Future-Oriented Statement of Operations - Treasury Board of Canada Secretariat 2017–18 Departmental Plan

Treasury Board of Canada Secretariat
Future-Oriented Statement of Operations (unaudited)
for the year ending
(in thousands of dollars)

Elements Forecast Results
2016–17
Planned Results
2017–18
Expenses (Note 7)
Government-Wide Funds and Public Service Employer Payments (Note 6)
2,802,626 0
Decision Making Support and Oversight
56,681 0
Management Policies Development and Monitoring
78,865 0
Government‑Wide Program Design and Delivery
159,406 0
Spending Oversight
0 47,180
Administrative Leadership
0 66,824
Employer (Note 6)
0 2,804,973
Regulatory Oversight
0 5,047
Internal Services
85,036 90,941
Total expenses 3,182,614 3,014,965
Revenues
Recovery of pension administration costs
7,233 8,044
Internal support services
5,978 5,978
Parking fees, government-wide
2,760 2,760
Other
92 31
Gross revenues
16,063 16,813
Revenues earned on behalf of government
4,214 4,174
Total net revenues 11,849 12,639
Net cost of operations before government funding and transfers 3,170,765 3,002,326

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

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

1. Departmental Core Responsibilities

In 2017–18, the Treasury Board of Canada Secretariat (the Secretariat) transitioned from a reporting framework comprising Strategic Outcomes and a Program Alignment Architecture to a Departmental Results Framework comprising Core Responsibilities and Departmental Results (see note 7). For more information on the Secretariat’s Core Responsibilities, see the “Planned results” section of the Departmental Plan

2. 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 2016–17 and the planned results for fiscal year 2017–18 are based on the activities and initiatives included in the forecast spending and planned spending amounts that are presented in the Departmental Plan, expressed in terms of accrual accounting.

The main assumptions underlying the forecasts are as follows:

  • The Secretariat’s mandated activities will remain substantially the same as in the previous year
  • Expenses and revenues, including the determination of amounts internal and external to the government, are based on historical experience. The general historical pattern is expected to continue

These assumptions are made as at .

3. Variations and changes to the forecast financial information

Forecasts have been made for 2016–17 and 2017–18. Actual results achieved for both years are likely to vary from the forecast information presented, and this variation could be material.

In preparing this Future-Oriented Statement of Operations, the Secretariat 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 departmental financial statements include the following:

  • the timing and amount of acquisitions and the disposal of tangible capital assets that may affect gains or losses and the amortization expense
  • the implementation of new collective agreements
  • further changes to the operating budget through funding of additional new initiatives or technical adjustments later in the year

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

4. Summary of significant accounting policies

The Future-Oriented Statement of Operations has been prepared using Government of Canada accounting policies that are 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

Expenses are recorded on an accrual basis when goods are received or services are rendered. These expenses include the following:

  • services provided without charge by other government departments for accommodation and legal services at their estimated cost
  • vacation pay and compensatory leave when earned by employees under their respective terms of employment
  • amortization of tangible capital assets, which is recorded on a straight-line basis over the estimated useful life of each asset. Tangible capital assets are capitalized at their acquisition cost
b) Revenues

Revenues are accounted for in the period in which the related transactions, or the event that gives rise to the revenues, occurred.

Revenues that are non-respendable are not available to discharge the Secretariat’s liabilities. Although the Secretary of the Treasury Board is expected to maintain accounting control, 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 entity’s gross revenues.

5. Parliamentary authorities

The Secretariat receives most of its funding through expenditure authorities provided by Parliament. Financial reporting of authorities provided to the Secretariat differs from financial reporting according to generally accepted accounting principles because authorities are mainly based 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 Secretariat has different net cost of operations for the year on an expenditure 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)
Elements Forecast Results
2016–17
Planned Results
2017–18
Net cost of operations before government funding and transfers 3,170,765 3,002,326
Adjustment for items affecting net cost of operations but not affecting authorities:
Amortization of tangible capital assets
(4,528) (6,039)
Net loss on disposal and write‑off of tangible capital assets
(1,351) 0
Services provided without charge by other government departments
(22,408) (22,324)
Change in vacation pay and compensatory leave liabilities
(148) (57)
Change in employee future benefits
958 494
Change in accrued liabilities
3,008 2,611
Other
(235) (65)
Total items affecting net cost of operations but not affecting authorities (24,704) (25,380)
Adjustment for items not affecting net cost of operations but affecting authorities:
Acquisition of tangible capital assets
4,297 11,649
Salary overpayments to be recovered
428 0
Change in prepaid expenses
74 73
Total items not affecting net cost of operations but affecting authorities 4,799 11,722
Requested authorities 3,150,860 2,988,668
b) Authorities requested (in thousands of dollars)
Elements Forecast Results
2016–17
Planned Results
2017–18
Authorities requested
Vote 1: program expenditures
363,588 222,913
Vote 5: government contingencies
750,000 750,000
Vote 10: government-wide initiatives
2,500 3,193
Vote 20: public service insurance
2,460,071 2,398,571
Vote 25: operating budget carry forward
1,095,173 1,600,000
Vote 30: paylist requirements
995,000 600,000
Vote 33: capital budget carry forward
526,141 600,000
Subtotal 6,192,473 6,174,677
Statutory amounts
Employer contributions made under the Public Service Superannuation Act, other retirement Acts and the Employment Insurance Act
340,000 340,000
Contributions to employee benefit plans
29,408 27,100
President of the Treasury Board: salary and motor car allowance
83 84
Spending of proceeds from the disposal of surplus Crown assets
41 8
Subtotal 369,532 367,192
Less:
Authorities to transfer or lapse
Vote 1: program expenditures
(42,290) 0
Vote 5: government contingencies
(750,000) (750,000)
Vote 10: government-wide initiatives
(2,500) (3,193)
Vote 20: public service insurance
0 0
Vote 25: operating budget carry forward
(1,095,173) (1,600,000)
Vote 30: paylist requirements
(995,000) (600,000)
Vote 33: capital budget carry forward
(526,141) (600,000)
Statutory amounts
(41) (8)
Subtotal (3,411,145) (3,553,201)
Requested authorities 3,150,860 2,988,668

The authorities presented reflect current forecasts of statutory items; approved initiatives included, or expected to be included, in Estimates documents; and (when reasonable estimates can be made) estimates of amounts to be allocated from Treasury Board Central Votes.

6. Employer Expenses

Total expenses reported under the “Employer” Core Responsibility comprise public service employer payments on behalf of other federal organizations and departmental expenses in support of the Treasury Board in its role as the employer of the core public administration.

Public service employer payments account for approximately 90% of the Secretariat’s total expenses and include the following:

  • the employer’s share of contributions to the Public Service Pension Plan and Retirement Compensation Arrangement
  • the employer’s share of contributions to the Public Service Death Benefit Account
  • the employer’s share of contributions to the Canada Pension Plan and Québec Pension Plan and Employment Insurance premiums
  • the employer’s share of disability and life insurance premiums and related Québec sales tax;
  • the employer’s share of the Québec Parental Insurance Plan premium;
  • claims and related costs under the Public Service Health Care Plan, the Public Service Dental Care Plan and the Pensioners’ Dental Services Plan
  • provincial payroll taxes for employees who work in Quebec, Ontario, Manitoba, and Newfoundland and Labrador. The payroll tax is levied on employers in these provinces to help fund the respective health plans
  • returns to certain employees of their share of the Employment Insurance premium reduction

Generally, Public Service Pension Plan contributions, Public Service Death Benefit Account contributions, Canada Pension Plan and Québec Pension Plan contributions, and Employment Insurance premiums are recovered from all departments, agencies and revolving funds, based on salaries and wages incurred. Contributions to health care plans are recovered from certain departments, agencies and all revolving funds, based on a percentage of salaries and wages incurred.

Departmental expenses under the “Employer” Core Responsibility are related to the following programs of the Office of the Chief Human Resources Officer:

  • Collective Bargaining and Labour Relations
  • Pension and Benefits Management
  • People Management and Executive Policies and Initiatives

The following table presents a detailed breakdown of employer expenses by major category:

Employer expenses by major category (in thousands of dollars)
Elements Forecast Results
2016–17
Planned Results
2017–18
Public service employer payments
Employer’s contributions to government employee benefit plans (statutory)table 4 note 1
3,430,217 3,231,753
Public Service Health Care Plan claims (Vote 20)
1,274,583 1,269,675
Group disability and life insurance premiums (Vote 20)
663,936 616,460
Provincial payroll taxes (Vote 20)
541,622 544,747
Public service and pensioners’ dental care plan claims (Vote 20)
479,049 492,861
Public Service Pension Plan in respect of actuarial deficits (statutory)
340,000 340,000
Provincial health insurance and Québec Parental Insurance Plan premiums (Vote 20)
78,807 84,429
Other expenses (Vote 20)
10,554 10,875
Subtotal expenses
6,818,768 6,590,800
Employer’s contributions to government employee benefit plans recovered from government departments and agencies (statutory)
(3,430,217) (3,231,753)
Employee, pensioner and employer contributions to group insurance plans (Vote 20)table 4 note 2
(585,925) (620,412)
Subtotal recoveries
(4,016,142) (3,852,165)
Net public service employer paymentstable 4 note 3 2,802,626 2,738,635
Departmental expenses (Vote 1)table 4 note 4 Not applicable 66,338
Total employer expenses Not applicable 2,804,973
Table 4 Notes
Table 4 Note 1

These amounts include contributions to the Public Service Pension Plan and Retirement Compensation Arrangement, the Canada Pension Plan and the Québec Pension Plan, Employment Insurance and the Public Service Death Benefit Account.

Return to table 4 note 1 referrer

Table 4 Note 2

This amount consists mainly of contributions to health, dental and disability plans, including any related taxes or premiums payable to Canadian provinces.

Return to table 4 note 2 referrer

Table 4 Note 3

This amount reflects the total expenses reported under the Program Government-Wide Funds and Public Service Employer Payments in 2016–17.

Return to table 4 note 3 referrer

Table 4 Note 4

Departmental expenses (Vote 1) comprise expenses related to the programs of the Office of the Chief Human Resources Officer under the “Employer” Core Responsibility (Note 6). This item is reported separately under the “Employer” Core Responsibility beginning in 2017–18 in accordance with the new Departmental Results Framework (Note 7).

Return to table 4 note 4 referrer

7. Comparative information

Because of significant differences between the Secretariat’s previous Program Alignment Architecture and its new Departmental Results Framework, expenses for 2016–17 and 2017–18 could not be prepared on the same basis. The 2016–17 expenses are presented by Program in accordance the Secretariat’s previous Program Alignment Architecture, whereas expenses for 2017–18 are presented by Core Responsibility in accordance with the Secretariat’s new Departmental Results Framework.

Page details

Date modified: