Future-Oriented Statement of Operations (unaudited) for the year ending March 31, 2019 - Treasury Board of Canada Secretariat 2018-19 Departmental Plan
Treasury Board of Canada Secretariat
Future-Oriented Statement of Operations (unaudited)
for the year ending
(in thousands of dollars)
Elements | Forecast Results 2017-18 |
Planned Results 2018-19 |
---|---|---|
Expenses | ||
Spending Oversight
|
49,823 | 47,174 |
Administrative Leadership
|
111,418 | 80,765 |
Employer (Note 6)
|
3,702,930 | 2,807,017 |
Regulatory Oversight
|
7,126 | 6,920 |
Internal Services
|
96,626 | 93,049 |
Total expenses | 3,967,923 | 3,034,925 |
Revenues | ||
Recovery of pension administration costs
|
8,022 | 7,986 |
Internal support services
|
5,978 | 6,798 |
Parking fees, government-wide
|
2,424 | 2,424 |
Other
|
124 | 30 |
Gross revenues
|
16,548 | 17,238 |
Revenues earned on behalf of government
|
3,909 | 3,792 |
Total net revenues | 12,639 | 13,446 |
Net cost of operations before government funding and transfers | 3,955,284 | 3,021,479 |
The accompanying notes form an integral part of the Future-Oriented Statement of Operations. |
Notes to the Future-Oriented Statement of Operations (unaudited)
1. Authority and Objectives
Under the broad authority of sections 5 to 13 of the Financial Administration Act, the Secretariat supports the Treasury Board as a committee of ministers in its role as the general manager and employer of the core public administration. The Secretariat is headed by a Secretary, who reports to the President of the Treasury Board.
The mission of the Secretariat is to ensure that rigorous stewardship of public resources achieves results for Canadians.
Expenses are presented in the Future-Oriented Statement of Operations by Core Responsibility in accordance with the Secretariat’s Departmental Results Framework. For more information on the Secretariat’s Core Responsibilities, see the “Planned results: what we want to achieve this year and beyond” 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 2017-18 and the planned results for fiscal year 2018-19 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 2017-18 and 2018-19. 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 reported 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 approved 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 2017-18 |
Planned Results 2018-19 |
---|---|---|
Net cost of operations before government funding and transfers | 3,955,284 | 3,021,479 |
Adjustment for items affecting net cost of operations but not affecting authorities: | ||
Amortization of tangible capital assets
|
(4,835) | (5,449) |
Net loss on disposal and write off of tangible capital assets
|
(291) | 0 |
Services provided without charge by other government departments
|
(23,184) | (21,907) |
Change in vacation pay and compensatory leave liabilities
|
(483) | 371 |
Change in accrued liabilities
|
(7,541) | 4,218 |
Other
|
(208) | (73) |
Total items affecting net cost of operations but not affecting authorities | (36,542) | (22,840) |
Adjustment for items not affecting net cost of operations but affecting authorities: | ||
Acquisition of tangible capital assets
|
24,034 | 1,474 |
Salary overpayments to be recovered
|
751 | 0 |
Change in prepaid expenses
|
85 | 81 |
Total items not affecting net cost of operations but affecting authorities | 24,870 | 1,555 |
Requested authorities | 3,943,612 | 3,000,194 |
b) Authorities requested (in thousands of dollars)
Elements | Forecast Results 2017-18 |
Planned Results 2018-19 |
---|---|---|
Authorities requested | ||
Vote 1: program expenditures
|
309,300 | 233,306 |
Vote 5: government contingencies
|
750,000 | 750,000 |
Vote 10: government-wide initiatives
|
2,500 | 28,193 |
Vote 15: compensation adjustments
|
690,686 | 0 |
Vote 20: public service insurance
|
3,274,681 | 2,398,905 |
Vote 25: operating budget carry forward
|
1,377,002 | 1,600,000 |
Vote 30: paylist requirements
|
1,475,000 | 600,000 |
Vote 33: capital budget carry forward
|
557,780 | 600,000 |
Vote 40: budget implementation
|
0 | 7,040,392 |
Subtotal | 8,436,949 | 13,250,796 |
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
|
29,295 | 27,897 |
President of the Treasury Board: salary and motor car allowance
|
84 | 86 |
Spending of proceeds from the disposal of surplus Crown assets
|
8 | 0 |
Subtotal | 369,387 | 367,983 |
Less: Authorities to transfer or lapse |
||
Vote 1: program expenditures
|
(9,748) | 0 |
Vote 5: government contingencies
|
(750,000) | (750,000) |
Vote 10: government-wide initiatives
|
(2,500) | (28,193) |
Vote 15: compensation adjustments
|
(690,686) | 0 |
Vote 20: public service insurance
|
0 | 0 |
Vote 25: operating budget carry forward
|
(1,377,002) | (1,600,000) |
Vote 30: paylist requirements
|
(1,475,000) | (600,000) |
Vote 33: capital budget carry forward
|
(557,780) | (600,000) |
Vote 40: budget implementation
|
0 | (7,040,392) |
Statutory amounts
|
(8) | 0 |
Subtotal | (4,862,724) | (10,618,585) |
Requested authorities | 3,943,612 | 3,000,194 |
The authorities presented reflect current forecasts of statutory items; approved initiatives included (or expected to be included) in Estimates documents; and 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 their 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 2017-18 |
Planned Results 2018-19 |
---|---|---|
Public service employer payments | ||
Employer’s contributions to government employee benefit plans (statutory)table 4 note 1
|
3,004,968 | 3,035,711 |
Public Service Health Care Plan claims (Vote 20)
|
1,412,293 | 1,292,401 |
Group disability and life insurance premiums (Vote 20)
|
1,358,494 | 670,538 |
Provincial payroll taxes (Vote 20)
|
598,909 | 520,258 |
Public service and pensioners’ dental care plan claims (Vote 20)
|
490,781 | 492,563 |
Public Service Pension Plan in respect of actuarial deficits (statutory)
|
340,000 | 340,000 |
Provincial insurance plan premiums and other expenses (Vote 20)
|
101,231 | 95,639 |
Subtotal expenses
|
7,306,676 | 6,447,110 |
Employer’s contributions to government employee benefit plans recovered from government departments and agencies (statutory)
|
(3,004,968) | (3,035,711) |
Employee, pensioner and employer contributions to group insurance plans (Vote 20)table 4 note 2
|
(676,712) | (676,712) |
Subtotal recoveries
|
(3,681,680) | (3,712,423) |
Net public service employer payments | 3,624,996 | 2,734,687 |
Departmental expenses (Vote 1)table 4 note 3 | 77,934 | 72,330 |
Total employer expenses | 3,702,930 | 2,807,017 |
Table 4 Notes
|
Page details
- Date modified: