Correctional Service Canada: Quarterly Financial Report, for the quarter ended June 30, 2024
On this page
- 1. Introduction
- 2. Highlights of fiscal quarter and fiscal year to date (YTD) results
- 3. Risks and uncertainties
- 4. Significant changes in relation to operations, personnel and programs
- 5. Approvals by senior officials
- 6. Statement of Authorities (unaudited)
- 7. Departmental budgetary expenditures by standard object (unaudited)
1. Introduction
This quarterly report has been prepared by management as required by section 65.1 of the Financial Administration Act and in the form and manner prescribed by the Treasury Board. This quarterly report should be read in conjunction with the Main Estimates. This report has not been subject to an external audit or review.
The purpose of the federal correctional system, as defined by law, is to contribute to the maintenance of a just, peaceful and safe society by carrying out sentences imposed by courts through the safe and humane custody and supervision of offenders; and by assisting the rehabilitation of offenders and their safe reintegration into the community as law-abiding citizens through the provision of programs in penitentiaries and in the community (Corrections and Conditional Release Act, s.3). A summary description of Correctional Service Canada (CSC)’s program activities can be found in Part II of the Main Estimates and the Departmental Plan 2024 to 2025.
1.1 Basis of presentation
This quarterly report has been prepared using an expenditure basis of accounting. The accompanying Statement of Authorities includes CSC’s spending authorities granted by Parliament and those used by the organization, consistent with the Main Estimates and Supplementary Estimates (as applicable). This quarterly 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 Department. 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.
CSC uses the full accrual method of accounting to prepare and present its annual departmental financial statements that are part of the departmental results reporting process. However, the spending authorities voted by Parliament remain on a cash expenditure basis.
CSC has an active Revolving Fund (CORCAN) that is included in the statutory authorities of the enclosed Statement of Authorities. CORCAN's purpose is to aid in the safe reintegration of offenders into Canadian society by providing employment and training opportunities to offenders incarcerated in federal penitentiaries and, for brief periods, after they are released into the community. CORCAN has a continuing non-lapsing authority from Parliament to make payments out of the Consolidated Revenue Fund (CRF) for working capital, capital acquisitions and temporary financing of accumulated operating deficits, the total of which is not to exceed $11.0 million at any time during 2024 to 2025. Through Supplementary Estimates (A), 2020 to 2021Footnote 1 , the drawdown limit was increased from a previous amount of $5.0 million. The increase was requested as a consequence of reduced sales and operations resulting from the COVID-19 pandemic. The limit will decrease by a further $6.0 million during the 2025 to 2026 fiscal year, at which point it will return to the original $5.0 million threshold.
2. Highlights of fiscal quarter and fiscal year to date (YTD) results
The following graph provides a comparison of the net budgetary authorities and expenditures as of June 30, 2024 and June 30, 2023 for CSC’s combined operating, capital and budgetary statutory authorities.
Text equivalent for figure 1
Net budgetary authorities and expenditures
Highlights of fiscal quarter and fiscal Year to Date (YTD) results
This graph depicts the net budgetary authorities as $3,171,884 thousand and the year to date net budgetary expenditures as $672,518 thousand for the first quarter ending June 30, 2024. In 2023 to 2024, the net budgetary authorities were $3,055,896 thousand for the first quarter ending June 30, 2023 and the year to date net budgetary expenditures were $576,821 thousand.
2.1 Significant changes to Authorities
As reflected in the Statement of Authorities for the period ending June 30, 2024, CSC has seen an increase in total authorities of $116.0 million or 3.8% for the current fiscal year compared to the previous fiscal year.
Net authorities available | 2024 to 2025 | 2023 to 2024 | Variance |
---|---|---|---|
Vote 1 - Operating expenditures | 2,655.5 | 2,594.1 | 61.4 |
Vote 5 - Capital expenditures | 262.7 | 197.5 | 65.2 |
Statutory | 253.7 | 264.3 | (10.6) |
Total net budgetary authorities | 3,171.9 | 3,055.9 | 116.0 |
Vote 1 - Operating
CSC’s Operating Vote increased by $61.4 million or 2.4% compared to the authorities at the end of June 2023, which is attributed to the net effect of the following significant items:
- an increase of $90.7 million related to compensation for the funded portion of collective agreement increases
- an increase of $45.6 million in funding to stabilize operations related to workplace injuries
- an increase of $42.0 million in funding to cover incremental expenditures due to changes in offender population volumes and price fluctuations
- an increase of $15.1 million in funding for equipment and licenses to maintain a hybrid workforce
- an increase of $11.6 million in funding related to Transforming Federal Corrections (Bill C-83)
- a decrease of $118.8 million related to funding for class action lawsuits; and
- a decrease of $28.3 million related to Refocusing Government Spending
Vote 5 - Capital
CSC’s Capital Vote increased by $65.2 million or 33.0% compared to the authorities at the end of June 2023, which is related to the net effect of the following significant items:
- an increase of $51.6 million in funding to maintain and repair correctional facilities
- an increase of $14.6 million in funding to reduce suspension points in correctional facilities
- an increase of $8.6 million in funding for essential network enhancements
- an increase of $6.2 million in funding to modernize existing security equipment infrastructure capability; and
- a decrease of $15.0 million related to Refocusing Government Spending
Budgetary statutory authorities
CSC’s budgetary statutory authorities decreased by $10.6 million or -4.0% compared to June 2023, which is mainly related to the department’s allocation of the employer’s share of the employee benefit plan.
2.2 Explanation of significant variances from previous year expenditures
As reflected in the Statement of Authorities for the period ending June 30, 2024, CSC has seen an increase in total net budgetary expenditures of $95.7 million or 16.6% for the current fiscal year compared to the previous fiscal year.
Net year-to-date expenditures | 2024 to 2025 | 2023 to 2024 | Variance |
---|---|---|---|
Vote 1 - Operating expenditures | 571.4 | 521.8 | 49.6 |
Vote 5 - Capital expenditures | 41.3 | 15.6 | 25.7 |
Statutory | 59.8 | 39.4 | 20.4 |
Total net year-to-date expenditures | 672.5 | 576.8 | 95.7 |
Vote 1 - Operating
CSC’s operating expenditures increased by $49.6 million, compared to the first quarter of 2023 to 2024, mainly due to the following:
- personnel expenditures increased by $34.4 million primarily due to the ratification of several collective agreements at the end of June last year, including various increases in allowances, overtime cost increases, and a minor increase in the number of employees
- professional and special services increased by $6.4 million primarily due to an increase in incremental expenditures which are due to changes in offender population volumes and price fluctuations; and
- utilities, materials and supplies increased by $5.9 million primarily due to an increase in incremental expenditures which are due to changes in offender population volumes and price fluctuations and also due to an increase in the allowance for footwear, which is payable every second year
Vote 5 - Capital
CSC’s capital expenditures increased by $25.7 million, compared to the first quarter of 2023 to 24, mainly due to the following:
- personnel expenditures increased by $4.1 million primarily due to new employees hired since June 2023 in relation to funding received following Budget announcements, as well as to the ratification of several collective agreements at the end of June last year
- acquisition of land, buildings and works increased by $8.0 million, mainly in construction projects to address aging critical infrastructure and to ensure the safety and security of CSC’s facilities; and
- acquisition of machinery and equipment increased by $12.3 million primarily due to essential investments to meet operational requirements
Budgetary statutory authorities
CSC’s statutory expenditures increased by $20.4 million, compared to the first quarter of 2023 to 24, mainly attributable to the employer’s contributions to the employee benefit plan due to an invoice being processed later in 2023 to 24 compared to this year.
3. Risks and uncertainties
CSC’s specific risks, as outlined in CSC’s Departmental Plan 2024 to 2025, are the increasingly complex and diverse profile of the offender population, the maintenance of required levels of operational safety and security in institutions and the community, the inability to implement its mandate and ensure the financial sustainability and modernization of the organization, the potential loss of support of partners delivering critical services and providing resources for offenders, the maintenance of public confidence in the federal correctional system, and the maintenance of a safe, secure, healthy, respectful, and collaborative working environment as established by its legal and policy obligations, mission, and values statement.
CSC will address existing financial challenges and will continue working on a modernization plan over the three-year planning period.
CSC continues to experience ongoing issues related to the Phoenix Pay System. Given the complexity of our workforce coupled with the operational nature of our organization, CSC has experienced a significantly high number of pay related issues. CSC is continuously working internally and with external stakeholders to resolve these issues.
CSC has put in place risk mitigation strategies to address the stated risks. The integrated approach allows CSC to handle risk-related challenges, ensure operational sustainability to fulfill its mandate.
Treasury Board of Canada Secretariat has provided CSC with its baseline calculations for the spending reduction targets resulting from the Refocusing Government Spending, for which CSC is working on a multi-year savings plan.
4. Significant changes in relation to operations, personnel and programs
During the first quarter of 2024 to 2025, CSC experienced an unprecedented event as forest fires in the City of Port-Cartier in Quebec resulted in an evacuation order for the area. This led to the evacuation of 225 maximum security inmates from the Port-Cartier Institution to other federal institutions. It was a significant operation, requiring extensive work from staff and collaboration with various public safety partners. Given the urgency of this operation, CSC has experienced incremental costs associated with inmate transfers, including overtime and travel costs.
In the first quarter of 2024 to 2025, the following changes have occurred within senior leadership:
- the Assistant Commissioner of Human Resource Management Sector has been assigned the role of Assistant Commissioner of Correctional Operations and Programs Sector; and
- the Assistant Commissioner of Correctional Operations and Programs Sector has been assigned the role of acting Senior Deputy Commissioner
5. Approvals by senior officials
Original approved by:
________________________________________
Anne Kelly, Commissioner
________________________________________
Tony Matson, Chief Financial Officer
Ottawa, Canada
August 17, 2024
6. Statement of Authorities (unaudited)
Item | Total available for use for the year ending March 31, 2025* | Used during the quarter ended June 30, 2024 | Year to date used at quarter-end |
---|---|---|---|
Vote 1 - Operating expenditures | |||
Gross operating expenditures | 2,659,396 | 571,431 | 571,431 |
Vote-netted revenues | (3,943) | 0 | 0 |
Net operating expenditures | 2,655,453 | 571,431 | 571,431 |
Vote 5 – Capital expenditures | 262,743 | 41,284 | 41,284 |
Budgetary statutory authorities | |||
CORCAN gross expenditures | 116,424 | 24,215 | 24,215 |
CORCAN revenues | (117,551) | (28,040) | (28,040) |
CORCAN net expenditures | (1,127) | (3,825) | (3,825) |
Spending of proceeds from disposal of surplus Crown assets | 608 | 50 | 50 |
Contributions to employee benefits plans | 254,207 | 63,552 | 63,552 |
Refunds of amounts credited to revenues in previous years | 0 | 26 | 26 |
Net budgetary statutory authorities | 253,688 | 59,803 | 59,803 |
Total budgetary authorities | 3,171,884 | 672,518 | 672,518 |
Non-budgetary authorities | 45 | 0 | 0 |
Total authorities | 3,171,929 | 672,518 | 672,518 |
* Includes only authorities available for use and granted by Parliament at quarter-end. |
Item | Total available for use for the year ending March 31, 2024* | Used during the quarter ended June 30, 2023 | Year to date used at quarter-end |
---|---|---|---|
Vote 1 - Operating expenditures | |||
Gross operating expenditures | 2,597,994 | 521,774 | 521,774 |
Vote-netted revenues | (3,943) | 0 | 0 |
Net operating expenditures | 2,594,051 | 521,774 | 521,774 |
Vote 5 – Capital expenditures | 197,572 | 15,625 | 15,625 |
Budgetary statutory authorities | |||
CORCAN gross expenditures | 111,974 | 21,082 | 21,082 |
CORCAN revenues | (113,809) | (25,538) | (25,538) |
CORCAN net expenditures | (1,835) | (4,456) | (4,456) |
Spending of proceeds from disposal of surplus Crown assets | 2,840 | 0 | 0 |
Contributions to employee benefits plans | 263,268 | 43,878 | 43,878 |
Refunds of amounts credited to revenues in previous years | 0 | 0 | 0 |
Net budgetary statutory authorities | 264,273 | 39,422 | 39,422 |
Total budgetary authorities | 3,055,896 | 576,821 | 576,821 |
Non-budgetary authorities | 45 | 0 | 0 |
Total authorities | 3,055,941 | 576,821 | 576,821 |
* Includes only authorities available for use and granted by Parliament at quarter-end. |
7. Departmental budgetary expenditures by standard object (unaudited)
Item | Planned expenditures for the year ending March 31, 2025 | Expended during the quarter ended June 30, 2024 | Year to date used at quarter-end |
---|---|---|---|
Expenditures | |||
Personnel | 2,156,085 | 523,321 | 523,321 |
Transportation and communications | 27,936 | 4,878 | 4,878 |
Information | 579 | 1,422 | 1,422 |
Professional and special services | 496,215 | 65,935 | 65,935 |
Rentals | 48,899 | 11,158 | 11,158 |
Purchased repair and maintenance | 34,282 | 4,060 | 4,060 |
Utilities, materials and supplies | 191,944 | 40,924 | 40,924 |
Acquisition of land, buildings and works* | 202,712 | 18,139 | 18,139 |
Acquisition of machinery and equipment* | 48,055 | 15,316 | 15,316 |
Transfer payments | 1,620 | 0 | 0 |
Other subsidies and payments | 85,052 | 15,405 | 15,405 |
Total gross budgetary expenditures | 3,293,379 | 700,558 | 700,558 |
Less revenues netted against expenditures | |||
Vote-netted revenues | (3,943) | 0 | 0 |
CORCAN | (117,552) | (28,040) | (28,040) |
Total revenues netted against expenditures | (121,495) | (28,040) | (28,040) |
Total net budgetary expenditures | 3,171,884 | 672,518 | 672,518 |
* These are mainly Vote 5 (Capital) expenditures. |
Item | Planned expenditures for the year ending March 31, 2024 | Expended during the quarter ended June 30, 2023 | Year to date used at quarter-end |
---|---|---|---|
Expenditures | |||
Personnel | 2,052,044 | 463,128 | 463,128 |
Transportation and communications | 24,589 | 4,531 | 4,531 |
Information | 599 | 1,354 | 1,354 |
Professional and special services | 506,890 | 58,472 | 58,472 |
Rentals | 31,481 | 10,474 | 10,474 |
Purchased repair and maintenance | 31,861 | 2,126 | 2,126 |
Utilities, materials and supplies | 168,471 | 35,275 | 35,275 |
Acquisition of land, buildings and works* | 112,268 | 10,107 | 10,107 |
Acquisition of machinery and equipment* | 39,533 | 3,861 | 3,861 |
Transfer payments | 1,020 | 112 | 112 |
Other subsidies and payments | 204,892 | 12,919 | 12,919 |
Total gross budgetary expenditures | 3,173,648 | 602,359 | 602,359 |
Less revenues netted against expenditures | |||
Vote-netted revenues | (3,943) | 0 | 0 |
CORCAN | (113,809) | (25,538) | (25,538) |
Total revenues netted against expenditures | (117,752) | (25,538) | (25,538) |
Total net budgetary expenditures | 3,055,896 | 576,821 | 576,821 |
* These are mainly Vote 5 (Capital) expenditures. |
Page details
- Date modified: