1. Introduction
This Quarterly Financial Report (QFR) has been prepared by management as required by section 65.1 of the Financial Administration Act, in the form and manner prescribed by the Treasury Board. This document should be read in conjunction with the Main Estimates and Supplementary Estimates for fiscal year 2021–22.
1.1 Our organization
Innovation, Science and Economic Development Canada (ISED) works with Canadians in all areas of the economy and in all parts of the country to improve conditions for investment, enhance Canada's innovation performance, increase Canada's share of global trade and build a fair, efficient and competitive marketplace.
ISED helps Canadian businesses grow, innovate and expand so they can create good-quality jobs and wealth for Canadians. It also supports science research and the integration of scientific considerations into investment and policy choices. The Department helps small businesses grow through trade and innovation and promotes increased tourism in Canada. The Department also works to position Canada as a global centre for innovation where investments support clean and inclusive growth, the middle class prospers through more job opportunities and companies become global leaders.
As Canadians continue to face the global COVID-19 pandemic together, ISED is committed to fostering conditions for investment, enhancing Canadian innovation, and driving growth in key sectors to equip the department for new global challenges. ISED and its Portfolio partners will continue to work together to prepare the Canadian economy for the future through strategic actions and investments, including support for Canadian businesses as they adapt and grow in a digital economy.
A summary description of Innovation, Science and Economic Development Canada’s core responsibilities can be found in Part II of the Estimates.
1.2 Basis of presentation
The authority of Parliament is required before moneys can be spent by the government. Approvals are given in the form of annually approved limits through appropriation acts or through legislation for specific purposes. The accompanying Statement of Authorities includes the department's spending authorities granted by Parliament, and those used by the department consistent with the Main Estimates and Supplementary Estimates (as applicable) for the 2021–22 fiscal year. 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.
As part of the departmental performance reporting process, ISED prepares its annual departmental financial statements on a full accrual basis in accordance with Treasury Board accounting policies, which are based on Canadian Generally Accepted Accounting Principles for the public sector. The spending authorities are voted by Parliament on an expenditure basis. Therefore, management has prepared this report using an expenditure basis of accounting.
The accompanying Statement of Authorities contains ISED’s spending authorities granted by Parliament, which includes the 2021–22 Main and Supplementary Estimates as well as any adjustments, warrants and transfers.
This report has not been subject to an external audit or review. However, it has been reviewed by ISED’s Departmental Audit Committee (DAC) in accordance with Treasury Board guidance. No material misstatements or omissions have been identified.
1.3. General Descriptions
The following descriptions are referred to throughout the report:
- Authority: Approvals from Parliament to spend up to a specific amount.
- Operating (Vote 1): Amount approved for the fiscal year for the Department to spend on salary and operating expenditures.
- Capital (Vote 5): Amount approved for the fiscal year for the Department to spend on capital purchases or for the construction of assets.
- Grants and Contributions (Vote 10 and Statutory):
- Vote 10: Amount approved for the fiscal year for the Department to provide Grants and Contribution (G&C) funding to prospective recipients.
- Statutory: Amount approved through an existing Act of Parliament where additional annual approvals are not required by the Department to access G&C funding for recipients.
- Operating and Capital Carry Forward: Eligible funds lapsed in the previous fiscal year brought forward to the following year.
- Employee Benefit Plan (EBP): The department’s contribution to public service employee benefit plans.
- Vote Netted Revenue (VNR): Authority to apply revenues earned by the organization to cover costs incurred for specific activities by that organization.
- Standard Object (SO): Classification or coding of transactions to permit the reporting of information about the nature of transactions in the Estimates and Public Accounts (i.e. personnel, professional and special services, and transfer payments).
2. Highlights of fiscal quarter and fiscal year-to-date (YTD) results
The variances in authorities available for use in 2021–22, versus 2020–21, primarily result from a combination of increases in Grants and Contributions authorities attributable to new funding for various Budget initiatives, funding changes based on cash flow requirements of existing programs and decreases related to the winding down of some initiatives.
Variances in Q2 and year-to-date authorities used are mainly due to timing differences of payments and/or variances in cash flow requirements for programs such as Sustainable Development Technology Canada, Genome Canada and the Innovation Superclusters Initiative.
On August 12, 2021, the Federal Economic Development Initiative for Northern Ontario (FedNor) became a separate agency. As there was insufficient time and details to separate the financial data from ISED, the current year’s Q2 figures continue to include FedNor’s financial authorities and expenditures. This information is expected to be separated in the next QFR for the quarter ending on December 31, 2021.
2.1 Authorities available for use for the fiscal year and planned expenditures
ISED’s current total authorities of $4.8 billion that are available for use in 2021–22 are $1.8 billion higher than the same period in 2020–21. This is illustrated in Graph 1, in the Statement of Authorities and in Table 1: Departmental Budgetary Expenditures by Standard Object. It is important to note that part of this variance includes a timing variance for supply approvals in 2020–21 due to the COVID-19 pandemic—$637.5 million of the 2020–21 Main Estimates was only approved by the third quarter of fiscal year 2020-21.
Graph 1: Comparison of Total Net Budgetary Authorities Available for Use as of September 30, 2021 and September 30, 2020
The overall increase in total net budgetary Authorities available for use includes:
- Grants and Contributions (Vote 10 and Statutory): $1,557.3 million arrow up
- Net Operating Expenditures (Vote 1): $142.3 million arrow up
- Capital Expenditures (Vote 5): $43.3 million arrow up
- Other: $7.3 million arrow up
- Employee Benefit Plan (EBP): $10.4 million arrow up
- Canadian Intellectual Property Office (CIPO) Revolving Fund: $3.1 million arrow down
Variances for each type of appropriation are explained in detail throughout this document.
2.1.1 Highlights of Changes in Authorities Available for Use (2021–22 compared to 2020–21)
The following tables highlight the larger changes in authorities available for use, as reported in the Statement of Authorities (unaudited):
Grants and Contributions (Vote 10 and Statutory) | Increase/ (Decrease) in millions of dollars |
---|---|
Vote 10 Authority | |
New Funding from various Budget Initiatives: | |
Universal Broadband Fund | $ 543.9 |
Strategic Innovation Fund - Net Zero Accelerator and Intellectual Property Rich Firms | 371.0 |
Mitacs Inc. | 90.0 |
Youth Employment Strategy - Digital Skills for Youth | 50.6 |
Canada Foundation for Sustainable Development Technology | 26.5 |
Cyber Security Innovation Network | 19.1 |
50-30 Challenge (Diverse and Inclusive Economy Program) | 9.7 |
Let's Talk Science | 5.0 |
Computers for Schools Internship Program | 4.9 |
Funding variances related to Canada's COVID-19 Economic Response Plan | |
Shop Local Initiative | 33.0 |
Black Entrepreneurship Program - Loan Fund | 20.0 |
Northern Ontario Development Program - Regional Air Transportation | 17.6 |
Canada United Small Business Relief Fund | 5.0 |
Regional Economic Growth through Innovation Program | (7.3) |
Futurpreneur Canada | (11.2) |
Genome Canada | (13.5) |
Strategic Innovation Fund | (192.7) |
Funding changes based on cash flow requirements of existing programs: | |
Innovation Superclusters Initiative | 94.3 |
Canada Foundation for Innovation | 90.6 |
Digital Research Infrastructure Strategy | 55.8 |
Regional Economic Growth through Innovation Program | 8.8 |
Northern Ontario Development Program | (10.0) |
Strategic Aerospace and Defence Initiative | (10.6) |
Technology Demonstration Program | (15.1) |
Automotive Innovation Fund | (15.5) |
Genome Canada | (21.5) |
Canada Foundation for Sustainable Development Technology | (46.9) |
Connect to Innovate program | (76.8) |
Strategic Innovation Fund | (80.0) |
Programs for which funding has ended in 2020–21 (Sunsetting): | |
Patent Collective Program | (10.0) |
Cancode | (28.9) |
Post-Secondary Institutions Strategic Investment Fund | (45.0) |
Other minor items, net | 1.4 |
Variance attributable to reduced supply in the Main Estimates in the second quarter of 2020–21 | 597.3 |
TOTAL CHANGE IN Vote 10 Authority | $ 1,459.5 |
Statutory Authorities | |
Programs for which funding has increased: | |
Canada Small Business Financing Act | 86.9 |
Pan Canadian Artificial Intelligence Strategy | 10.9 |
TOTAL CHANGE IN Statutory Authorities | $ 97.8 |
TOTAL CHANGE IN Grants and Contributions (Vote 10 and Statutory) | $ 1,557.3 |
Net Operating Expenditures Authority (Vote 1) | Increase/ (Decrease) in millions of dollars |
---|---|
New Funding from various Budget Initiatives: | |
Strategic Innovation Fund - Net Zero Accelerator Program and Intellectual Property Rich Firms | $32.9 |
Universal Broadband Fund | 27.2 |
New Generation of Wireless Technology - 5G | 6.7 |
Funding related to Canada's COVID-19 Economic response plan: | |
Strategic Innovation Fund – Enhancing Biomanufacturing Capacity | 24.8 |
Programs for which funding ended in 2020–21 (Sunsetting): | |
Defence Procurement Strategy | (3.0) |
Advancing Clean Technology with the National Research Council | (3.4) |
Collective Agreements | 9.0 |
Operating budget carry-forward | 6.9 |
Other minor items, net | 2.9 |
Variance attributable to reduced supply in the 2020–21 Main Estimates in the second quarter | 38.3 |
TOTAL CHANGE IN Net Operating Expenditures Authority (Vote 1) | $142.3 |
Capital Expenditures Authority (Vote 5) | Increase/ (Decrease) in millions of dollars |
---|---|
New Funding from various Budget Initiatives: | |
New Generation of Wireless Technology - 5G | $41.7 |
New Intellectual Property Strategy | 0.6 |
Capital Budget Carry-Forward | (0.9) |
Variance attributable to the reduced supply in the 2020–21 Main Estimates in the second quarter | 1.9 |
TOTAL CHANGE IN Capital Expenditures Authority (Vote 5) | $ 43.3 |
Other | Increase/ (Decrease) in millions of dollars |
---|---|
The increase in planned Employee Benefit costs is related to the increase in funding received for various new Budget initiatives. | $ 10.4 |
CIPO's Revolving Fund net expenditures variance is due to revised hiring plans and postponed capital projects, as well as a reduction in revenues due to lower forecasted cash receipts. | (3.1) |
TOTAL CHANGE IN Other Authorities | $7.3 |
2.1.2 Highlights of Changes in Planned Expenditures (2021–22 compared to 2020–21)
Table 1: Departmental Budgetary Expenditures by Standard Object displays initial planned expenditure plans. These plans are subject to change during the fiscal year. The annual variances in planned expenditures are primarily due to the following:
Spending Category | Explanation of significant changes (2021–22 compared to 2020–21) | Planned Increase/ (Decrease) in millions of dollars |
---|---|---|
Standard Object | ||
Personnel | Salary increases are attributed to compensation to employees through collective agreements and to funding received for the Net Zero Accelerator and Intellectual Property Rich Firms initiatives, the New Generation of Wireless Technology - 5G initiative, and under the Universal Broadband Fund. | $ 54.5 |
Professional and Special Services | The increase is related to funding received for the Universal Broadband Fund, the Medical Countermeasures Program, the New Generation of Wireless Technology - 5G initiative, the Net Zero Accelerator initiative and the 50-30 Challenge program. This increase is partially offset by a decrease related to the postponement of CIPO's capital projects. | 48.7 |
Repair and Maintenance | The increase is related to the funding received for the New Generation of Wireless Technology - 5G initiative. | 10.3 |
Acquisition of machinery and equipment | The increase is related to the funding received for the New Generation of Wireless Technology - 5G initiative. | 24.8 |
Transfer Payments | Significant changes are explained in Section 2.1.1. | 960.0 |
Changes in Revenues netted against Program Expenditures | ||
Revenues netted against expenditures: | The decrease is primarily related to lower forecasted revenues in CIPO's revolving fund due to the effects of the pandemic, offset by higher revenues for the Office of the Superintendent of Bankruptcy. | 8.2 |
Other minor items, net | 6.2 | |
Variance due to reduced supply in the Main Estimates for 2020–21, as explained in Section 2.1.1 | 637.5 | |
TOTAL CHANGE IN Planned Expenditures | $1,750.2 |
2.2 Authorities used to date and actual expenditures
Authorities used and actual expenditures for the second quarter of 2021–22 and year-to-date have decreased by $103.5 million and $175.4 million respectively when compared to the same periods last year. (Graph 2: Statement of Authorities; Table 1: Departmental budgetary expenditures by Standard Object). The variances occurred primarily in Grants and Contributions (Vote 10) and are largely attributable to adjustments in the timing of payments and cash flow requirements.
Graph 2: Comparison of Net Second Quarter Authorities and Year-to-date Authorities used and expended as at September 30, 2021 and September 30, 2020
By category, the authorities used and expended in the second quarter and year-to-date compared to the same time last year have changed as follows:
- Grants and Contributions (Vote 10 and Statutory):
- Q2 - $130.4 million arrow down
- YTD - $196.5 million arrow down
- Net Operating Expenditures (Vote 1):
- Q2 - $17.8 million arrow up
- YTD - $17.8 million arrow up
- Other:
- CIPO Revolving Fund:
- Q2 - $8.3 million arrow up
- YTD - $1.8 million arrow up
- Capital Expenditures (Vote 5)
- Q2 - $0.2 million arrow down
- YTD - $0.1 million arrow down
- Other minor items including EBP:
- Q2 - $0.9 million arrow up
- YTD - $1.6 million arrow up
- CIPO Revolving Fund:
Section 2.2.1 provides a detailed breakdown of the changes in authorities used year-to-date and for the second quarter.
2.2.1 Highlights of Changes in Authorities used for the Second Quarter and Year-to-date
The following tables highlight, by authority, the larger changes in authorities used, as reported in the Statement of Authorities:
Grants and Contributions Authorities Used (Vote 10 and Statutory) | Increase/ (Decrease) in millions of dollars | |
---|---|---|
Q2 | YTD | |
New project spending: | ||
Shop Local Initiative | $11.0 | $14.4 |
Black Entrepreneurship Program - Loan Fund | 20.0 | 20.0 |
Variance due to timing and cash flow requirements: | ||
Digital Skills for Youth | 13.1 | 15.9 |
Canada Foundation Innovation | 6.9 | 14.6 |
Futurpreneur | - | (20.1) |
Genome Canada | (42.1) | (47.4) |
Canada Foundation for Sustainable Development Technology | (75.2) | (103.3) |
Variances based on cash flow requirements of the recipients: | ||
Centre for Drug Research & Development | 12.0 | 12.0 |
Canadian Institute for Advanced Research (Statutory) | 10.7 | 17.2 |
Canada Small Business Financing Act & the Small Business Loans Act (Statutory) | (11.5) | (12.6) |
Timing variances between periods (payments are made in different quarters between fiscal years): | ||
Communities Future North Program | 5.6 | 6.1 |
Northern Ontario Development Program | 4.4 | - |
Regional Economic Growth through Innovation Program | (12.6) | (9.9) |
Strategic Innovation Fund | (28.0) | (27.2) |
Innovation Superclusters Initiative | (36.4) | (66.5) |
Program for which funding has ended: | ||
CanCode | (5.7) | (9.5) |
Other minor items, net | (2.6) | 0.2 |
Total Change in Grants and Contributions Authorities Used (Vote 10 and Statutory) | $(130.4) | $(196.5) |
Net Operating Expenditures Authorities Used (Vote 1) | Increase/ (Decrease) in millions of dollars | |
---|---|---|
Q2 | YTD | |
Operating expenditures: The increase in operating expenditures for both Q2 and YTD is primarily due to higher salary expenditures and professional services expenditures for new budget initiatives. | $ 18.6 | $ 28.5 |
Revenue credited to vote: The increase in revenue credited to the vote for both Q2 and YTD is primarily a result of the return of activities as the economy slowly recovers from the impact of COVID-19 pandemic. | (0.8) | (10.7) |
Total Change in Net Operating Expenditures Authorities Used (Vote 1) | $ 17.8 | $ 17.8 |
Capital Expenditures Authorities Used (Vote 5) | Increase/ (Decrease) in millions of dollars | |
---|---|---|
Q2 | YTD | |
Minor items, net | $(0.2) | $(0.1) |
Total Change in Capital Expenditures Authorities Used (Vote 5) | $(0.2) | $(0.1) |
Other Authorities Used | Increase/ (Decrease) in millions of dollars | |
---|---|---|
Q2 | YTD | |
The quarterly and year-to-date variance in Revolving Fund Net expenditures are related to higher salaries and benefits costs, as well as IT professional services for IT projects that are increasing following the pandemic slowdown last year. As these activities resume, revenues and associated costs are returning to normal levels. | $8.3 | $1.8 |
Other minor items, net | 0.9 | 1.6 |
Total Change in Other Authorities Used | $9.2 | $3.4 |
2.2.2 Highlights of Changes in Actual Expenditures (2021–22 compared to 2020–21)
Variances in actual expenditures by standard object (Table 1: Departmental Budgetary
Expenditures by Standard Object) are primarily due to the following:
Spending Category | Explanation of significant changes in actual expenditures (2021–22 compared to 2020–21) | Increase/ (Decrease) in millions of dollars | |
---|---|---|---|
Q2 | YTD | ||
Standard Object: | |||
Personnel | The increase is primarily due to increased FTEs related to staffing for various budget initiatives (as mentioned in Section 2.1.2). | $ 19.0 | $ 28.9 |
Professional and Special Services | The increase is related to funding received related to the various budget initiatives that have begun to ramp up. | 6.5 | 9.3 |
Transfer Payments | Significant changes have been explained in Section 2.2.1 – Grants and Contributions. | (130.4) | (196.5) |
Less Revenues netted against expenditures: | |||
Revolving Fund Revenues | A timing variance in recording revenues contributed to the slight quarterly decrease. Overall, YTD revenues are higher as activity returns to normal. | (1.8) | 8.9 |
Sales of services and other revenue | The increase in sales of services is related to the return of activities following the COVID-19 slowdown. Delay/deferrals of payments also resulted in lower actual revenues last year. | 0.8 | 10.7 |
Other minor items, net | 0.4 | 2.5 | |
Total Change in Net Budgetary actual expenditures | $ (103.5) | $ (175.4) |
3. Significant changes in relation to operations, personnel and programs
With the easing of COVID-19 restrictions and the vaccination rollout across the country, Canada is experiencing an increase in economic activity, resulting in a decrease in the unemployment rate. Given the increase in program activities, ISED’s program expenditures are expected to continue to rise moving forward. In the meantime, the department is also continuing to evaluate employees’ return to the workplace based, as the COVID-19 situation evolves.
In addition to funding received for initiatives in the Government of Canada's COVID-19 Economic Response Plan, ISED also received significant funding for new and existing grants and contributions. These programs continue to require ISED’s programming and operations to be adjusted to ensure that objectives are met in a prudent and timely manner. For a more detailed breakdown on significant program and initiative funding, as well as related expenditures, please refer to Section 2.1.1 and Section 2.2.1.
Effective August 12, 2021, the Department transferred the control and supervision of the Federal Economic Development Initiative for Northern Ontario (FedNor) to the new Federal Economic Development Agency for Northern Ontario. To minimize financial risk stemming from the creation of the new agency, financial resources are currently being managed as one entity until the financial transfer of authorities and expenditures is completed. For the purpose of this quarter’s report, figures related to FedNor are therefore included in ISED’s financial information.
4. Financial risks and uncertainties
As the COVID-19 pandemic evolves, the risk landscape has continued to shift in Canada with the arrival of variants of concern and with large government investments to help businesses recover. Amid the uncertainty around the ongoing pandemic, and following the recent federal election, ISED's priorities continue be supporting the Government's response to the pandemic and the economic recovery, including key investments in biomanufacturing, life science research and in industries hit hard by the pandemic.
There are risks associated with the rapid delivery of new and enhanced programming to ensure timely implementation of Budget 2021 initiatives and related commitments. As the majority of Grant and Contribution funding is being provided through existing programs with well-functioning internal controls, the department continues seek improvements to enhance those controls particularly in light of the new and increased investments at ISED.
From an internal management perspective, ISED will continue to develop clear mitigation actions towards these financial risks. Increased analysis and monitoring, more frequent discussions through governance committees, the review of ISED’s investment planning framework, the review of internal controls for financial management, and the continued work on fraud prevention and detection are just a few examples of mitigation actions to support the department’s sound stewardship of public funds.
Approved by:
Simon Kennedy
Deputy Minister
Date: November 19, 2021
Douglas McConnachie
Assistant Deputy Minister/Chief Financial Officer
Date: November 17, 2021
- | Fiscal Year 2021–22 | Fiscal Year 2020–21 | ||||
---|---|---|---|---|---|---|
Total available for use for the year ending March 31, 2022Footnote1Footnote2 | Used during the quarter ended September 30, 2021 | Year to date used at quarter-end | Total available for use for the year ending March 31, 2021Footnote1Footnote3 | Used during the quarter ended September 30, 2020 | Year to date used at quarter-end | |
Vote 1 - Operating expenditures | 706,777 | 149,783 | 284,232 | 551,633 | 131,176 | 255,785 |
Vote 1 - Revenue Credited to the Vote | (120,884) | (30,410) | (58,882) | (108,065) | (29,625) | (48,212) |
Vote 1 - Net Operating Expenditures | 585,893 | 119,373 | 225,350 | 443,568 | 101,551 | 207,573 |
Vote 5 - Capital expenditures | 50,196 | 349 | 627 | 6,815 | 511 | 718 |
Vote 10 - Grants and contributions | 3,876,040 | 517,544 | 872,639 | 2,416,561 | 639,634 | 1,066,291 |
Total voted authorities | 4,512,129 | 637,266 | 1,098,616 | 2,866,944 | 741,696 | 1,274,582 |
Budgetary Statutory Authorities | ||||||
Revolving Fund Gross expenditures | 197,540 | 49,317 | 96,730 | 211,854 | 42,741 | 85,999 |
Revolving Fund Revenues | (166,164) | (44,169) | (86,594) | (177,345) | (45,926) | (77,646) |
Revolving Fund Net expenditures | 31,376 | 5,148 | 10,136 | 34,509 | 3,185 | 8,353 |
Grants and Contributions | ||||||
Liabilities under the Canada Small Business Financing Act & the Small Business Loans Act | 152,760 | 1,013 | 1,301 | 65,831 | 12,519 | 13,889 |
CIFAR - Pan-Canadian Artificial Intelligence | 44,881 | 19,387 | 25,849 | 34,000 | 8,649 | 8,649 |
Public Health Events of National Concern Act Payments Act | - | - | - | - | 7,492 | 7,492 |
Other statutory grants and contributions | - | - | 23 | - | - | - |
Total Statutory Grants and Contributions | 197,641 | 20,400 | 27,173 | 99,831 | 28,660 | 30,030 |
Employee Benefit Plans | 70,118 | 15,587 | 31,170 | 59,687 | 14,761 | 29,523 |
Refunds of Previous Years Revenue | - | 154 | 228 | - | 122 | 246 |
Proceeds for Crown Asset Disposals | 124 | - | - | 174 | - | - |
Ministers' Car Allowance | 181 | 45 | 91 | 179 | 23 | 89 |
Total budgetary statutory authorities | 299,440 | 41,334 | 68,798 | 194,380 | 40,381 | 68,241 |
Total Budgetary authorities | 4,811,569 | 678,600 | 1,167,414 | 3,061,324 | 782,077 | 1,342,823 |
Non-budgetary authorities | 800 | - | - | 800 | - | - |
Total authorities | 4,812,369 | 678,600 | 1,167,414 | 3,062,124 | 782,077 | 1,342,823 |
- | Fiscal Year 2021–22 | Fiscal Year 2020–21 | ||||
---|---|---|---|---|---|---|
Planned expenditures for the year ending March 31, 2022Footnote1Footnote2 | Expended during the quarter ended September 30, 2021 | Year to date used at quarter-end | Planned expenditures for the year ending March 31, 2021Footnote1Footnote3 | Expended during the quarter ended September 30, 2020 | Year to date used at quarter-end | |
Expenditures: | ||||||
Personnel | 656,656 | 164,120 | 319,462 | 568,958 | 145,036 | 290,599 |
Transportation and communications | 18,242 | 531 | 843 | 15,237 | 646 | 1,007 |
Information | 14,624 | 1,811 | 3,315 | 12,386 | 1,727 | 2,843 |
Professional and special services | 228,135 | 38,393 | 68,484 | 170,076 | 31,878 | 59,196 |
Rentals | 22,939 | 6,283 | 12,738 | 18,013 | 5,152 | 9,934 |
Repair and maintenance | 25,039 | 502 | 940 | 13,479 | 893 | 1,133 |
Utilities, materials and supplies | 6,918 | 1,086 | 1,755 | 6,696 | 1,059 | 1,476 |
Acquisition of machinery and equipment | 52,259 | 1,103 | 3,049 | 25,323 | 1,639 | 2,569 |
Transfer payments | 4,073,681 | 537,945 | 899,812 | 2,516,392 | 668,294 | 1,096,321 |
Other subsidies and payments | 124 | 1,405 | 2,492 | 174 | 1,305 | 3,603 |
Total gross budgetary expenditures | 5,098,617 | 753,179 | 1,312,890 | 3,346,734 | 857,629 | 1,468,681 |
Less Revenues netted against expenditures: | ||||||
Revolving Fund Revenues | 166,164 | 44,169 | 86,594 | 177,345 | 45,926 | 77,646 |
Sales of Services and Other Revenue | 120,884 | 30,410 | 58,882 | 108,065 | 29,626 | 48,212 |
Total Revenues netted against expenditures: | 287,048 | 74,579 | 145,476 | 285,410 | 75,552 | 125,858 |
Total net budgetary expenditures | 4,811,569 | 678,600 | 1,167,414 | 3,061,324 | 782,077 | 1,342,823 |