This section provides an overview of PCO’s financial performance, described using various financial tables. The format of these tables is standard throughout the federal government. All figures reported under "Planned Spending," "Total Authorities" and "Actual" columns of the financial Tables correspond to amounts published in the 2001-2002 Main Estimates and in the 2001-2002 Public Accounts.
In 2001-2002, only the following financial tables were applicable to PCO’s operations:
1. Summary of Voted Appropriations
2. Comparison of Total Planned Spending to Actual Spending
3. Historical Comparison of Total Planned Spending to Actual Spending
5. Revenue
7. Transfer Payments
Financial Requirements by Authority (thousands of dollars) | |||||
---|---|---|---|---|---|
Vote | 2001-2002 | ||||
Planned Spending | Total Authorities | Actual | |||
Privy Council Office | |||||
1 | Program expenditures | 91,469.0 | 114,147.4 | 111,936.6 | |
(S) | The Prime Minister's salary and motor car allowance | 77.2 | 146.6 | 146.6 | |
(S) | President of the Privy Council -- Salary and motor car allowance | 52.1 | 68.0 | 68.0 | |
(S) | Leader of the Government in the Senate -- Salary and motor car allowance | 52.1 | 69.1 | 69.1 | |
(S) | Ministers without Portolio or Ministers of State -- Motor car allowance | 23.0 | 24.3 | 24.3 | |
|
(S) | Contributions to employee beneit plans | 9,626.0 | 10,031.0 | 10,031.0 |
(S) | Spending of proceeds from the disposal | ||||
of surplus Crown assets | - | 33.0 | 28.0 | ||
Total Department | 101,299.4 | 124,519.4 | 122,303.6 |
Note: Total authorities are Main Estimates plus Supplementary Estimates plus other authorities.
Departmental Planned versus Actual Spending by Business Line (thousands of dollars) | ||||||||
Business Lines | TEs | Operating | Capital | Grants & Contributions | Total Gross Expenditures | Less: Respendable Revenue* | Total Expenditures | |
---|---|---|---|---|---|---|---|---|
Office of the Prime Minister | 85 | 6,900.2 | - | - | 6,900.2 | - | 6,900.2 | |
(total authorities) | 85 | 7,643.0 | - | - | 7,643.0 | - | 7,643.0 | |
(Actuals) | 87 | 7,536.2 | 1.1 | - | 7,537.3 | - | 7,537.3 | |
Ministers' Offices | 80 | 8,339.3 | - | - | 8,339.3 | - | 8,339.3 | |
(total authorities) | 80 | 8,177.9 | - | - | 8,177.9 | - | 8,177.9 | |
(Actuals) | 71 | 7,514.8 | 92.0 | - | 7,606.8 | - | 7,606.8 | |
Privy Council Office | 379 | 37,685.0 | - | 4,997.0 | 42,682.0 | - | 42,682.0 | |
(total authorities) | 413 | 43,639.6 | 1,822.1 | 4,997.0 | 50,458.7 | - | 50,458.7 | |
(Actuals) | 394 | 44,848.2 | 470.2 | 4,482.5 | 49,800.9 | - | 49,800.9 | |
Commissions of Inquiry, | ||||||||
Task Forces and Others | 35 | 10,140.0 | - | - | 10,140.0 | - | 10,140.0 | |
(total authorities) | 35 | 18,829.5 | 100.0 | - | 18,929.5 | - | 18,929.5 | |
(Actuals) | 31 | 18,441.4 | 341.9 | - | 18,783.3 | - | 18,783.3 | |
Corporate Services | 232 | 33,238.0 | - | - | 33,238.0 | - | 33,238.0 | |
(total authorities) | 233 | 36,687.3 | 2,623.0 | - | 39,310.3 | - | 39,310.3 | |
(Actuals) | 235 | 31,799.7 | 6,775.6 | - | 38,575.3 | - | 38,575.3 | |
Total | 811 | 96,302.5 | - | 4,997.0 | 101,299.5 | - | 101,299.5 | |
(total authorities) | 846 | 114,977.3 | 4,545.1 | 4,997.0 | 124,519.4 | - | 124,519.4 | |
(Actuals) | 818 | 110,140.3 | 7,680.8 | 4,482.5 | 122,303.6 | - | 122,303.6 | |
Other Revenues and Expenditures | ||||||||
Non-respendable Revenues ** | (645.0) | |||||||
(total authorities) | (1,100.6) | |||||||
(Actuals) | (1,100.6) | |||||||
Cost of Services Provided by Other Departments | 10,827.0 | |||||||
(total authorities) | 16,666.7 | |||||||
(Actuals) | 16,666.7 | |||||||
Net Cost of the Program | 111,481.5 | |||||||
(total authorities) | 140,085.5 | |||||||
(Actuals) | 137,869.7 |
* Formerly "Revenues Credited to the Vote". In some cases, respendable revenues can also include the statutory item "Expenditures pursuant to Section 29.1(1) of the AA".
** Formerly "Revenues Credited to the General Government Revenues" (GGR).
Departmental Planned versus Actual Spending by Business Line (thousands of dollars) | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
2001-2002 | ||||||||||||
1999-2000 | 2000-2001 | Planned | Total | |||||||||
Business Lines | Actual | Actual | Spending | Authorities* | Actual | |||||||
Office of the Prime Minister | 6,411.4 | 6,779.3 | 6,900.2 | 7,643.0 | 7,537.3 | |||||||
Ministers' Offices | 6,992.7 | 6,959.6 | 8,339.3 | 8,177.9 | 7,606.8 | |||||||
Privy Council Office | 39,298.3 | 43,891.5 | 42,682.0 | 50,458.7 | 49,800.9 | |||||||
Commissions of Inquiry, | ||||||||||||
Task Forces and Others | 4,536.0 | 9,581.6 | 10,140.0 | 18,929.5 | 18,783.3 | |||||||
Corporate Services | 31,996.3 | 34,473.9 | 33,238.0 | 39,310.3 | 38,575.3 | |||||||
Total | 89,234.7 | 101,685.9 | 101,299.5 | 124,519.4 | 122,303.6 |
*Total Authorities are Main Estimates plus Supplementary Estimates plus other authorities.
Explanation of variance between Planned Spending and Total Authorities.
During 2001-2002, additional unding of $23.2 million was obtained for the ollowing items:
Revenues by Business Line (thousands of dollars) | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
2001-2002 | |||||||||||
Business Lines | 1999-2000 Actual | 2000-2001 Actual | Planned Revenues | Total Authorities | Actual | ||||||
Office of the Prime Minister | - | - | - | - | - | ||||||
Ministers' Offices | - | - | - | - | - | ||||||
Privy Council Office | - | - | - | - | - | ||||||
Commissions of Inquiry, | |||||||||||
Task Forces and Others | - | - | - | - | - | ||||||
Corporate Services | - | - | - | - | - | ||||||
Total Respendable Revenue | - | - | - | - | - | ||||||
Tax Revenues | 38.5 | - | - | - | - | ||||||
Non-Tax Revenues | 875.8 | 1,153.6 | 645.0 | 1,100.6 | 1,100.6 | ||||||
Total Non-respendable Revenues | 914.3 | 1,153.6 | 645.0 | 1,100.6 | 1,100.6 | ||||||
Total Revenues | 914.3 | 1,153.6 | 645.0 | 1,100.6 | 1,100.6 |
The Privy Council Office has very little sources of revenues and generally, the non-tax revenues represent adjustments to prior's years expenditures. Fiscal year 2001-2002 was unusual as, about 50% of the non-tax revenues came from prior years' expenditures while the other half were revenues generated by the Policy Research Initiative Annual conference.
In order to alleviate additional expenses generated by this conference, PCO's spending authority was increased by an amount equivalent to the monies collected ($453,703).
The Privy Council Office has few sources of revenue and, generally, non-tax revenues represent adjustments to prior years’ expenditures. Fiscal year 2001-2002 was unusual as about 50% of the non-tax revenues came from prior years’ expenditures while the other 50% were revenues generated by the Policy Research Initiative’s Annual conference. In order to alleviate additional expenses generated by this conference, PCO’s spending authority was increased by an amount equivalent to the monies collected ($453,703).
Transfer Payments by Business Line (thousands of dollars) | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
2001-2002 | |||||||||||
1999-2000 | 2000-2001 | Planned | Total | ||||||||
Business Lines | Actual | Actual | Spending | Authorities | Actual | ||||||
Grants | |||||||||||
Office of the Prime Minister | - | - | - | - | - | ||||||
Ministers' Offices | - | - | - | - | - | ||||||
Privy Council Office | 48.0 | 53.0 | 53.0 | 53.0 | 53.0 | ||||||
Commissions of Inquiry, | |||||||||||
Task Forces and Others | - | - | - | - | - | ||||||
Corporate Services | - | - | - | - | - | ||||||
Total Grants | 48.0 | 53.0 | 53.0 | 53.0 | 53.0 | ||||||
Contributions | - | - | - | - | - | ||||||
Office of the Prime Minister | - | - | - | - | - | ||||||
Ministers' Offices | - | - | - | - | - | ||||||
Privy Council Office | 3,979.6 | 4,955.9 | 4,944.0 | 4,944.0 | 4,429.5 | ||||||
Commissions of Inquiry, | |||||||||||
Task Forces and Others | - | - | - | - | - | ||||||
Corporate Services | - | - | - | - | - | ||||||
Total Contributions | 3,979.6 | 4,955.9 | 4,944.0 | 4,944.0 | 4,429.5 | ||||||
Total Transfer Payments | 4,027.6 | 5,008.9 | 4,997.0 | 4,997.0 | 4,482.5 | ||||||
The grant was paid to the Institute of Intergovernmental Aairs, Queen's University ($53,000).
Contributions were allocated as ollows: Forum of Federations ($500,000), Aboriginal self-government negociations ($1,652,147) and Gathering stength: Canada's Aboriginal action plan ($2,277,312).
The Federal Interlocutor or Métis and Non-Status Indians, through PCO, provided $3.9 million in contributions or eligible Métis and non-status Indian groups and organizations to assist them in realizing economic, social and political self-suiciency, and to enable them to participate fully in Canadian society. Speciically contributions were made to:
The balance of the $4.4 million in PCO’s contributions ($0.5 million) went to the International Forum of Federations.