Quarterly Financial Report for the Quarter Ended June 30, 2023

Statement outlining results, risks and significant changes in operations, personnel and programs

Table of contents

  1. Introduction
  2. Highlights of fiscal year-to-date results
  3. Risks and uncertainties
  4. Significant changes in relation to operations, personnel and programs
  5. Approval by senior officials
  6. Appendix

1. Introduction

In this section

This quarterly report has been prepared by management as required by section 65.1 of the Financial Administration Act and in the manner prescribed by the Treasury Board. The report should be read in conjunction with the Main Estimates and the Supplementary Estimates (A).

The report has been reviewed by the Departmental Audit Committee.

1.1 Basis of presentation

This report has been prepared by management using an expenditure basis of accounting. The accompanying Statement of Authorities includes the Treasury Board of Canada Secretariat’s (TBS’s) spending authorities granted by Parliament and those used by TBS, consistent with the Main Estimates and the Supplementary Estimates (A) for the fiscal year ending March 31, 2024. This 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 government. 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.

TBS uses the full accrual method of accounting to prepare and present its annual departmental financial statements, which are part of the departmental results reporting process. However, the spending authorities voted by Parliament remain on an expenditure basis.

1.2 Raison d’être

TBS is the central agency that acts as the administrative arm of the Treasury Board, a committee of Cabinet. TBS supports the Treasury Board in the following principal roles:

Spending oversight

Review spending proposals and authorities; review existing and proposed government programs for efficiency, effectiveness and relevance; provide information to Parliament and Canadians on government spending.

Administrative leadership

Lead government-wide initiatives; develop policies and set the strategic direction for government administration related to service delivery, access to government information, and the management of assets, finances, information and technology.

Regulatory oversight

Develop and oversee policies to promote good regulatory practices; review proposed regulations to ensure they adhere to the requirements of government policy; and advance regulatory cooperation across jurisdictions.

Employer

Develop policies and set the strategic direction for people management in the public service; manage total compensation (including pensions and benefits) and labour relations; undertake initiatives to improve performance in support of recruitment and retention.

1.3 TBS’s financial structure

TBS manages both departmental and Treasury Board central votes. Its departmental operating expenditures and revenues are managed under Vote 1, Program Expenditures.

This quarterly report highlights the financial results of:

  • Vote 1, Program Expenditures, related to the delivery of TBS’s mandate
  • Vote 20, Public Service Insurance, related to the employer’s share of group benefit coverage to employees of the core public service under the various plans listed below
  • Statutory authorities that cover any residual amounts between the government’s contributions to the various plans and the distribution of these costs to departments

TBS manages seven different central votes:

  • Vote 5, Government Contingencies, supplements other appropriations to provide federal departments and agencies with temporary advances for urgent or unforeseen departmental expenditures between parliamentary supply periods.
  • Vote 10, Government-Wide Initiatives, supplements other appropriations to support the implementation of strategic management initiatives across the federal public service.
  • Vote 15, Compensation Adjustments, supplements other appropriations to provide funding for adjustments made to terms and conditions of service or employment of the federal public administration as a result of collective bargaining.
  • Vote 20, Public Service Insurance, provides the employer’s share of group benefit plan coverage costs as part of the Treasury Board’s role as the employer of the core public administration. These plans include the Public Service Health Care Plan, Public Service Dental Care Plan, Pensioners’ Dental Services Plan, Disability Insurance Plan, provincial payroll taxes (British Columbia, Manitoba, Newfoundland and Labrador, Ontario and Quebec), and the Public Service Management Insurance Plan.
  • Vote 25, Operating Budget Carry Forward, supplements other appropriations for the carry forward of unused operating funds from the previous fiscal year, up to 5% of the gross operating budget in an organization’s Main Estimates.
  • Vote 30, Paylist Requirements, supplements other appropriations to meet legal requirements for the government as employer for items such as parental benefits and severance payments.
  • Vote 35, Capital Budget Carry Forward, supplements other appropriations for the carry forward of unused capital funds from the previous fiscal year, up to 20% of an organization’s capital vote.

The funding in these votes is approved by Parliament. With the exception of Vote 20, funding in central votes is transferred from TBS to individual departments and agencies once specified criteria are met. Like any other department, TBS also receives its own share of appropriations transferred from these votes to its own Vote 1. Any unused balance from these central votes is returned to the fiscal framework at the end of the year and is reported as TBS’s lapse.

Expenditures incurred against statutory authorities mainly reflect the government’s obligation to pay the employer’s share of the Public Service Pension Plan, the Canada Pension Plan and the Québec Pension Plan, Employment Insurance premiums and public service death benefits. TBS recovers from other government departments and agencies their share of the employer contributions under the Public Service Superannuation Act, and is subsequently charged by Public Services and Procurement Canada for actual expenditures in the same statutory vote. Adjustments are made at year-end to individual departments’ statutory votes (including those of TBS) for the difference between periodic recoveries and actual expenditures. At year-end, the net effect on TBS’s financial statements will be zero.

Transfer amounts from all central votes mentioned above will be included in the financial reports of the individual recipient departments.

2. Highlights of fiscal year-to-date results

In this section

This section:

  • highlights the financial results for the quarter and fiscal year-to-date ended June 30, 2023
  • provides explanations of variances compared with the same period last year that exceed materiality thresholds of:
    • $1 million for Vote 1, Program Expenditures, and Statutory authorities
    • $10 million for Vote 20, Public Service Insurance
Highlights of the fiscal quarter and fiscal year-to-date results ($ thousands)
2023–24 Budgetary authorities to March 31, 2024 2022–23 Budgetary authorities to March 31, 2023 Variance in budgetary authorities Year-to-date expenditures as at Q1 2023–24 (June 30, 2023) Year-to-date expenditures as at Q1 2022–23 (June 30, 2022) Variance between 2023–24 year-to-date and 2022–23 year-to-date expenditures Q1 Expenditures 2023–24 Q1 Expenditures 2022–23 Variance between 2023–24 Q1 and 2022–23 Q1 expenditures
Vote 1: Program Expenditures 316,034 320,061 -4,027 83,358 79,530 3,828 83,358 79,530 3,828
Vote 20: Public Service Insurance 3,412,150 3,195,856 216,294 842,503 719,238 123,265 842,503 719,238 123,265
Statutory authorities 34,751 35,750 -999 -128,075 -142,188 14,113 -128,075 -142,188 14,113
Total 3,762,935 3,551,667 211,268 797,786 656,580 141,206 797,786 656,580 141,206

2.1 Statement of voted and statutory authorities

Total budgetary authorities available for use increased by $211.3 million (5.9%) from the previous fiscal year:

  • Vote 1 authorities decreased by $4.0 million
  • Vote 20 authorities increased by $216.3 million
  • Statutory authorities decreased by $1.0 million

The following table provides a detailed explanation of these changes.

Changes to voted and statutory authorities (2023-24 compared with 2022-23) $ thousands
Vote 1: Program Expenditures
Funding to advance clean fuels markets in Canada 10,900
Funding to support the implementation of proactive pay equity in the federal public service 8,447
Funding to support Financial Management Transformation 7,455
Funding for the Office of the Chief Information Officer to support the governance and oversight of digital initiatives 7,056
Compensation adjustments to fund salary increases to meet obligations under collective agreements 1,670
Sunset of funding for Access to Information Review and Action Plan -1,207
Sunset of funding for the Joint Learning Program -1,524
Sunset of funding for Advancing Core Public Administration Job Classification and Program and Administrative Services (PA) Group Modernization -3,779
Sunset of funding to foster a diverse and inclusive public service -3,982
Sunset of funding to implement the Policy on COVID-19 vaccination for the Core Public Administration, Including the Royal Canadian Mounted Police -4,535
Other miscellaneous changes that do not exceed materiality thresholds -5,539
Sunset of funding for Phoenix stabilization and HR-to-Pay initiatives -18,989
Subtotal Vote 1 -4,027
Vote 20: Public Service Insurance
Funding for the public service insurance plans and programs 161,759
Funding for the Royal Canadian Mounted Police Life and Disability Insurance Plans 56,775
Other miscellaneous changes that do not exceed materiality thresholds -2,240
Subtotal Vote 20 216,294
Statutory authorities
Funding for the Office of the Chief Information Officer to support the governance and oversight of digital initiatives 1,147
Other miscellaneous changes that do not exceed materiality thresholds 131
Sunset of funding for Phoenix stabilization and HR-to-Pay initiatives -2,277
Subtotal statutory authorities -999
Total authorities 211,268

2.2 Statement of departmental budgetary expenditures by standard object

For the fiscal quarter ended June 30, 2023, budgetary expenditures have increased by $141.2 million (21.5%) when compared to the same period in the previous year:

  • Vote 1 expenditures increased by $3.8 million
  • Vote 20 expenditures increased by $123.3 million
  • Statutory payments increased by $14.1 million

The following table provides a detailed explanation of these changes by vote and by standard object.

Standard object Changes to voted and statutory expenditures Variance between 2023–24 year-to-date and 2022–23 year-to-date expenditures (April 1 to June 30)
($ thousands)
Variance between 2023–24 Q1 and 2022–23 Q1 expenditures (April 1 to June 30)
($ thousands)
Vote 1: Program Expenditures
1 Personnel The increase in expenditures is mainly due to:
  • Additional full-time-equivalents (FTEs) in the Office of the Chief Information Officer to support the governance and oversight of digital initiatives
  • Additional full-time-equivalents (FTEs) in the Office of the Chief Human Resources Office to support the development of a new inclusive language training framework for the federal public service
  • Additional full-time-equivalents (FTEs) in the Office of the Comptroller General to support Financial Management Transformation
The increase is partially offset by a decrease in salary expenditures due to timing difference in the processing of cost recoveries from other government departments (OGDs) and agencies.
5,547 5,547
4 Professional and special services The decrease in expenditures is mainly due to Legal services and is partially offset by funding to Support the Governance and Oversight of Digital Initiatives. -1,707 -1,707
12 Other Subsidies and Payments The decrease is mainly due to the timing of Digital Community Management Office cost recoveries from other government departments. -1,885 -1,885
Vote-Netted Revenue The decrease in vote-netted revenues (VNR) is mainly attributable to the timing of SAP Contract administration cost recoveries. TBS is responsible for paying the annual support and maintenance fees for SAP licences used in the GC and these costs are recovered from OGDs. 1,523 1,523
Other Miscellaneous expenditures 350 350
Subtotal Vote 1 3,828 3,828
Vote 20: Public Service Insurance
1 Personnel The increase is mainly attributable to the Public Service Health Care Plan, the RCMP Life and Disability Insurance Plan, and the Disability Insurance plan. In general, increases in public service insurance and benefit expenditures and payroll taxes is due to the following factors:
  • An increase in the utilization rate at which benefits plans are being used or accessed
  • An increase in the unit costs due to new medical technologies, innovations and price inflation
  • An increase in the population or participation rates under insurance and benefits plans
  • Salary-driven Vote 20 components affected by wage increases due to collective agreements of participating members
131,928 131,928
Vote-Netted Revenue The increase in VNR is mainly due to additional revenues collected from special accounts and revolving funds as a result of an increase to the Public Service Insurance (PSI) contribution rate and greater year-end adjustments. -11,748 -11,748
Other Miscellaneous expenditures 3,085 3,085
Subtotal Vote 20 123,265 123,265
Statutory expenditures
1 Personnel The increase in statutory expenditures is due to:
  • PSPC charges TBS for the employer’s share of contributions to the Public Service Pension Plan, the Canada Pension Plan, the Québec Pension Plan, the Employment Insurance Plan and the Supplementary Death Benefit Plan. TBS recovers these payments from OGDs and agencies. The increase in expenditures is mainly due to the timing of the charges and recoveries from OGDs and agencies of the employer’s share of contributions to employee benefit plans; however, the net effect on TBS’s financial statements will be zero by year-end.
14,113 14,113
Subtotal statutory expenditures 14,113 14,113
Total expenditures 141,206 141,206

3. Risks and uncertainties

TBS manages various risks and uncertainties while providing oversight and leadership in relation to its four core responsibilities to help federal departments and agencies fulfill government priorities and achieve results for Canadians.

Human Resources

There is risk that TBS may have insufficient resources to staff to an organizationally sustainable capacity level to effectively fulfill its mandate, which can propagate into human resource and employee wellbeing issues. TBS is taking actions to attract, develop and retain a skilled and diverse workforce and is committed to employee wellbeing through the prioritization of resources to improve work-life balance, and the promotion of the Wellness Program.

Organizational transformation and change management

There is financial risk linked to TBS’s ability to implement change initiatives because success is dependent on the co-operation, support, and funding levels of other government departments. To mitigate the risk and deliver on its priorities, TBS will build community engagement, leverage existing best practices and target the hiring of qualified employees with the necessary change management skills.

Information technology

There is Information technology (IT) system risk related to the maintenance, upgrade, replacement, and protection against cyber threats that could lead to increased demand on financial resources. TBS is committed to the prioritization of generational investments to update IT systems and has robust tools in place to monitor, detect and neutralize potential cyber threats as quickly as possible.

Financial management

There is financial management risk that the department may not be funded appropriately to deliver on its expected results due to the high volume of priorities. The financial situation will be regularly monitored to determine if resources need to be prioritized, and incremental funding will be requested for new initiatives.

4. Significant changes in relation to operations, personnel and programs

This section highlights significant changes in operations, personnel, and programs during the first quarter of the fiscal year.

4.1 Programs

On March 28, 2023, the Minister of Finance delivered Budget 2023 announcing government wide and TBS related initiatives, including:

  • funding for a Mental Health Fund for Black public servants and the establishment of dedicated career development programs.
  • funding to advance a restorative engagement program to empower employees who have suffered harassment and discrimination, and to drive cultural change in the public service.
  • reduction in government spending on consulting, other professional services, and travel by roughly 15 per cent of planned 2023-24 discretionary spending in these areas.
  • reduction in government spending by roughly 3 per cent of eligible spending by departments and agencies by 2026-27, with cost savings starting in 2024-25.
  • introduced cross-government program effectiveness reviews, to be led by the President of the Treasury Board.

4.2 Personnel

Sylvain Bélanger was appointed as the Chief Information Officer, effective May 1, 2023.

5. Approval by senior officials

Approved by:

Graham Flack, Secretary

Ottawa, Canada

Date:

Karen Cahill, Chief Financial Officer

6. Appendix

Statement of Authorities (unaudited) (in dollars)
Fiscal year 2023–24 Fiscal year 2022–23
Total available for use for the year ending March 31, 2024table 4 note * 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 – Program Expenditures 316,034,340 83,358,457 83,358,457 320,060,709 79,530,096 79,530,096
Vote 20 – Public Service Insurance 3,412,149,682 842,502,859 842,502,859 3,195,856,257 719,238,446 719,238,446
Statutory authorities
A111 – President of the Treasury Board salary and motor car allowance 94,700 23,700 23,700 92,500 23,100 23,100
A140 – Contributions to employee benefit plans 34,656,544 8,664,136 8,664,136 35,657,594 8,835,086 8,835,086
A145 – Unallocated employer contributions made under the Public Service Superannuation Act and other retirement acts and the Employment Insurance Act (EI) - -136,762,405 -136,762,405 - -151,045,818 -151,045,818
A681 – Payments under the Public Service Pension Adjustment Act - - - - - -
Total statutory authorities 34,751,244 -128,074,569 -128,074,569 35,750,094 -142,187,632 -142,187,632
Total authorities 3,762,935,266 797,786,747 797,786,747 3,551,667,060 656,580,910 656,580,910

Table 4 Notes

Table 4 Note 1

Includes only authorities available for use and granted by Parliament at quarter-end.

Return to table 4 note * referrer

Departmental budgetary expenditures by standard object (unaudited) (in dollars)
Fiscal year 2023–24 Fiscal year 2022–23
Planned expenditures for the year ending March 31, 2024 Expended during the quarter ended June 30, 2023 Year-to-date used at quarter-end Planned expenditures for the year ending March 31, 2023 Expended during the quarter ended June 30, 2022 Year-to-date used at quarter-end
Expenditures
1 Personnel 4,599,376,334 1,000,514,854 1,000,514,854 4,331,816,428 848,926,631 848,926,631
2 Transportation and communications 4,640,271 280,593 280,593 1,789,085 189,779 189,779
3 Information 2,249,788 170,750 170,750 533,302 114,841 114,841
4 Professional and special services 145,532,670 25,140,257 25,140,257 137,486,502 24,494,291 24,494,291
5 Rentals 19,761,425 28,259,726 28,259,726 34,693,631 28,227,058 28,227,058
6 Repair and maintenance 4,039,670 20,132 20,132 1,699,202 - -
7 Utilities, materials and supplies 1,299,905 108,646 108,646 845,640 32,218 32,218
9 Acquisition of machinery and equipment 516,465 591,057 591,057 5,515,686 281,876 281,876
10 Transfer payments 981,690 325,000 325,000 981,690 513,000 513,000
12 Other subsidies and payments 7,240,199 513,054 513,054 9,546,609 1,830,821 1,830,821
Total gross budgetary expenditures 4,785,638,417 1,055,924,069 1,055,924,069 4,524,907,775 904,610,515 904,610,515
Less revenues netted against expenditures
Vote-Netted Revenues (VNR): Centrally managed items -930,552,283 -234,491,833 -234,491,833 -871,753,847 -222,860,750 -222,860,750
Vote-Netted Revenues (VNR): Program expenditures -92,150,868 -23,645,489 -23,645,489 -101,486,868 -25,168,855 -25,168,855
Total revenues netted against expenditures -1,022,703,151 -258,137,322 -258,137,322 -973,240,715 -248,029,605 -248,029,605
Total net budgetary expenditures 3,762,935,266 797,786,747 797,786,747 3,551,667,060 656,580,910 656,580,910
Government-wide expenses included abovetable 5 note *
1 Personnel 4,340,468,475 925,173,253 925,173,253 4,098,335,998 778,263,480 778,263,480
2 Transportation and communications - 21,808 21,808 - - -
4 Professional and special services 2,241,075 13,103,854 13,103,854 4,524,200 10,710,780 10,710,780
10 Transfer payments 500,000 325,000 325,000 500,000 300,000 300,000
12 Other subsidies and payments - 1,608,302 1,608,302 - 1,041,116 1,041,116
Total 4,343,209,550 940,232,287 940,232,287 4,103,360,198 790,315,376 790,315,376

Table 5 Notes

Table 5 Note 1

Government-wide expenses include Vote 20 and statutory authorities (A145 - Unallocated employer contributions made under the Public Service Superannuation Act and other retirement acts and the Employment Insurance Act (EI); A681 - Payments under the Public Service Pension Adjustment Act; and A683 - Payments for the pay equity settlement pursuant to section 30 of the Crown Liability and Proceedings Act)

Return to table 5 note * referrer

Page details

Date modified: