Treasury Board of Canada Secretariat
Symbol of the Government of Canada

ARCHIVED - RPP 2006-2007
Canada Public Service Agency


Warning This page has been archived.

Archived Content

Information identified as archived on the Web is for reference, research or recordkeeping purposes. It has not been altered or updated after the date of archiving. Web pages that are archived on the Web are not subject to the Government of Canada Web Standards. As per the Communications Policy of the Government of Canada, you can request alternate formats on the "Contact Us" page.


Section V: Supplementary Information

The Agency's organizational structure as of June 1, 2006

Agency's organizational structure as of June 1, 2006
Display full size graphic

Table 1: Departmental Planned Spending and Full Time Equivalents



($ millions)

Forecast
Spending
2005-2006

Planned
Spending
2006-2007

Planned
Spending
2007-2008

Planned
Spending
2008-2009


Modernized Human Resources Management and Strengthened Accountability

23.8

55.3

16.7

16.7

Effective, Ethical Leadership and a Quality Work Environment

51.6

40.3

40.0

40.0

Representative and Accessible Public Service

11.3

11.3

10.7

10.7


Budgetary Main Estimates (gross)

86.7

106.9

67.4

67.4

Less: Respendable revenue

0.0

0.0

0.0

0.0


Total Main Estimates

86.7

106.9

67.4

67.4


Adjustments

 

 

 

 


Governor General Special Warrants requests:

 

 

 

 

Funding to modernize human resources management in the federal public service (Public Service Modernization Act)

14.7

 

 

 

Funding to promote ethical practices in the federal public service and a positive environment for disclosing wrongdoing

4.2

 

 

 

Operating budget carry forward

3.3

 

 

 

Funding to support employment equity projects

0.4

 

 

 

Less: Amounts already available or unspent

-1.9

 

 

 

Supplementary Estimates:

 

 

 

 

PSAC training project – government-wide

 

0.9

0.9

 

Operating Budget Conversion Factor/PWGSC Accommodation

 

-3.0

 

 

Expenditure Review Committee:

 

 

 

 

Procurement Savings

-0.1

-0.1

 

 

ERC Decision to Integrate Youth Internship Program to Youth Employment Strategy(1)

-8.0

 

 

 


Total Adjustments

12.6

-2.2

0.9

0.0


Total Planned Spending(2)

99.3

104.7

68.3

67.4


Total Planned Spending

99.3

104.7

68.3

67.4

Less: Non-Respendable revenue

-

-

-

-

Plus: Cost of svcs recd without chg

8.2

7.9

7.8

7.8


Net cost of Agency

107.5

112.6

76.1

75.2


Full Time Equivalents

618

667

488

479


Note: Totals may differ between and within tables due to rounding of figures.

(1) The outyear figures for the ERC reduction regarding the decision to integrate the Youth Internship Program are included in the Main Estimates for those years.

(2) The reduction in estimated total planned spending and full-time equivalents for the period 2006-2007 through to 2008-2009 is mostly due to the temporary nature of funding to address mandated provisions of the Public Service Modernization Act and the reform of the classification system.

Table 2: Program Activities

($ millions) 


2006-2007

 

Budgetary

Total
Main Estimates

Adjustments
(planned
spending
not in Main
Estimates)(1)

Total
Planned
Spending

Program Activity

Operating

Capital

Grants &
Contrib.

Modernized Human Resources Management and Strengthened Accountability

55.3

 

 

55.3

-7.5

47.8

Effective, Ethical Leadership and a Quality Work Environment

40.3

 

 

40.3

3.4

43.7

Representative and Accessible Public Service

11.3

 

 

11.3

1.9

13.2

Total

106.9

0.0

0.0

106.9

-2.2

104.7


(1) The adjustments (planned spending not in Main Estimates) consist of:

  • $876K for the PSAC training project - government-wide;
  • $50K in procurement savings (ERC reduction);
  • $1.8M reduction in accommodation costs and $1.2M in employee benefits reductions associated with funding to address mandated provisions of the Public Service Modernization Act; and
  • realignment, between activities, of funding to address mandated provisions of the Public Service Modernization Act.

Table 3: Voted and Statutory Items listed in Main Estimates

($ millions)


Vote or Statutory Item


Vote or Statutory Vote Wording

2006-2007
Current
Main Estimates

2005-2006
Previous
Main Estimates

30

Operating expenditures

 97.7

62.1

35

Contributions

    -

16.2

(S)

Contributions to employee benefit plans

 9.2

 8.4

 

Total Agency(1)

 106.9

86.7


(1)  The Agency's Main Estimates have increased by $20.2M from $86.7M in 2005-2006 to $106.9M in 2006-2007.

The net increase of $20.2M is mainly due to:

  • An increase of $36.4M in Operating Expenditures and Contributions to employee benefit plans explained as follows:
    • $30.8M renewal funding for the Human Resources Modernization Program;
    • $4.7M funding to support the passage and implementation of the Public Servants Disclosure Protection Act, and to address pressures on the Office of Values & Ethics to provide leadership and advice;
    • $2.9M compensation for collective agreements;
    • $0.4M budget transfer from the Treasury Board Secretariat for the Policy Renewal Project.
    • $0.9M reduction pursuant to the Expenditure Review by the rationalization of its management and operations;
    • $0.5M employee benefit plan reduction to 19% of salaries;
    • A transfer of $1M to the Youth Employment Strategy (YES) lead by Human Resources and Skills Development Canada (HRSDC) following the decision to integrate the Youth Internship Program (YIP).
  • A reduction of $16.2M in Contribution expenditures explained as follows:
    • A $16M ERC saving following the decision to integrate the Youth Internship Program (YIP) with the Youth Employment Strategy (YES) lead by Human Resources and Skills Development Canada (HRSDC);
    • A transfer of $0.2M to YES.

Table 4: Net Cost of the Agency for the estimates year

($ millions)



 

Total



Net Planned Spending

104.7

Plus: Services Received without Charge

 

Accommodation provided by Public Works and Government Services Canada (PWGSC)

4.1

Contributions covering employer's share of employees' insurance premiums and expenditures paid by TBS

3.7

Salary and associated expenditures of legal services provided by Justice Canada

0.1


Total

7.9

Less: Non-respendable Revenue

0.0


2006-2007 Net cost of the Agency

112.6




Table 5: 2006-2007 Resource Requirements by Branch/Organization

($ millions)


Activity

Branch / Organization

Modernized Human Resources Management and Strengthened Accountability

Effective, Ethical Leadership and a Quality Work Environment

Representative and Accessible Public Service

Total Planned Spending

President

0.2

0.4

0.1

0.7

Executive Vice-President

0.2

0.3

0.1

0.6

DG Strategic Management and Planning

5.5

8.7

2.3

16.5

DG Communications

0.7

1.2

0.4

2.3

PS Renewal and Diversity

7.0

 

3.5

10.5

Human Resources Management Modernization

34.2

 

 

34.2

Leadership Network

 

28.2

 

28.2

Office of Public Service Values and Ethics

 

4.9

 

4.9

Official Languages

 

 

6.8

6.8

Total 2006-2007

47.8

43.7

13.2

104.7


Table 6: Summary of transfer payments


($ thousands)

Forecast Spending 2005-06

Planned Spending 2006-07

Planned Spending 2007-08

Planned Spending 2008-09

Effective Ethical Leadership and a Quality Work Environment

 

 

 

 

Contributions 

 

 

 

 

Youth Internship Program (1)

8.1

-

-

-


 (1) In 2005-2006, the Youth Internship Program was integrated with the Youth Employment Strategy led by Human Resources and Skills Development Canada (HRSDC). Both programs were targeted at youth facing barriers to employment. This will ensure better and more cost-effective delivery of programs aimed at helping youth make a successful transition to the workplace.

Table 7: Useful Internet Addresses

Public Service Human Resources Management Agency of Canada

Table showing the Agency responsibilities

Human Resources Management Modernization

Classification Modernization

Leadership Network

Values and Ethics

Employment Equity  

Official Languages

http://www.hrma-agrh.gc.ca/ollo/index-sm-eng.asp

Public Service Modernization Act

Values and Ethics Code for the Public Service

Policy on the Prevention and Resolution of Harassment in the Workplace

Policy on the Internal Disclosure of Information Concerning Wrongdoing in the Workplace

Policy on the Indemnification of and Legal Assistance for Crown Servants

Policy for Continuous Learning in the Public Service of Canada

Employment Equity Act

Official Languages Act

Results for Canadians

Treasury Board (portfolio)

Canada School of Public Service

Public Service Human Resources Management Agency of Canada

Treasury Board of Canada Secretariat