DPR – 2002-2003 – Appendix 4
2002-2003 - NRTEE Departmental Performance Report Previous - Table of Content - NextAnnex 4: Financial Tables
|
Financial Requirements by Authority ($ thousands)
|
||||||
|
2002-2003 |
||||||
|
Planned Spending |
Total Authorities |
Actual |
||||
|
Vote |
||||||
|
40 |
Operating expenditures |
4,572 |
5,065 |
4,984 |
||
|
(S) |
Contributions to employee benefit plans |
320 |
353 |
353 |
||
|
(S) |
Expenditures pursuant to paragraph 29.1 (1) of the Financial Administration Act
|
20 |
4 |
4 |
||
|
Total |
4,912 |
5,422 |
5,341 |
|||
Financial Table 2. Comparison of Total Planned Spending to Actual Spending
Our actual spending in 2002-2003 was greater than our planned spending because we carried forward unspent parliamentary appropriations from the previous year. In addition, our actual spending included funding for performance measurement and modern comptrollership projects that was approved after the submission of our main estimates (planned spending), as well as compensation for collective agreements that were signed in 2002-2003.
|
Departmental Planned versus Actual Spending ($ thousands)
|
|||
|
2002-2003 |
|||
|
Planned
Spending
|
Total
Authorities
|
Actual |
|
|
Full-time equivalents |
28 |
28 |
28 |
|
Operating |
4,912 |
5,422 |
5,341 |
|
Capital |
- |
- |
- |
|
Grants and contributions |
- |
- |
- |
|
Total gross expenditures |
4,912 |
5,422 |
5,341 |
|
Less: respendable revenues |
- |
- |
- |
|
Total net expenditures |
4,912 |
5,422 |
5,341 |
|
Non-respendable revenues |
-20 |
-4 |
-4 |
|
Cost of services provided by other government departments |
188 |
309 |
309 |
|
Net cost of the program
|
5,080 |
5,727 |
5,646 |
Financial Table 3. Historical Comparison of Total Planned Spending to Actual Spending
Our spending has increased over the past three years primarily because of the increased funding we received to carry out our Environment and Sustainable Development Indicators initiative.
|
Historical Comparison of Departmental Planned versus Actual
Spending ($ thousands) |
|||||
| 2002-2003 | |||||
|
Business
Line |
Actual
2000-2001 |
Actual
2001-2002 |
Planned
Spending |
Total
Authorities |
Actual |
|
4,379 |
5,446 |
4,912 |
5,422 |
5,341 |
|
|
Total |
4,379 |
5,446 |
4,912 |
5,422 |
5,341 |
Financial Table 4. Non-Respendable Revenues
Our non-respendable revenues reflect the revenue generated through the sale of our publications. This revenue has declined over the past three years primarily because we also make these publications accessible on our Web site. The significant decrease in 2002-2003 reflects the fact that only one new publication (the National Brownfield Redevelopment Strategy) was released in during the year.
|
Non-Respendable Revenues ($ thousands) |
|||||
|
2002-2003 |
|||||
|
Business
Line |
Actual
2000-2001 |
Actual
2001-2002 |
Planned
Spending |
Total
Authorities |
Actual |
|
National Round Table on the Environment and the Economy |
11 |
9 |
20 |
4 |
4 |
|
Total |
11 |
9 |
20 |
4 |
4 |



















