EXHIBIT 99.2
PROVINCE OF MANITOBA
2006/07 QUARTERLY FINANCIAL REPORT
APRIL TO JUNE 2006
NOTES TO THE QUARTERLY FINANCIAL REPORT
This report presents the unaudited financial results of the Province of Manitoba for the first quarter of the 2006/07 fiscal year.
The report is based on the organizational structure of departments established in the 2006/07 Estimates. The comparative data provided for the 2005/06 fiscal year has been restated to reflect the current organizational structure of departments.
FIRST QUARTER — ACTUAL TO ESTIMATE
The first quarter result of a net expenditure (excess expenditure over revenue) of $201.0 million was $50.1 million less than the projection of $251.1 million. The decrease is a combined result of first quarter expenditures being $22.6 million less than estimated and revenue being $27.5 million higher than anticipated. The variances result primarily from differences in the timing of expenditures and receipts.
FIRST QUARTER COMPARED TO PREVIOUS YEAR’S RESULTS
In total the first quarter net expenditure was $8.2 million lower than for the same period last year.
Total revenues were $66.3 million more than the same period last year, reflecting budgeted increases in both own source revenue and transfers from the Government of Canada.
Total expenditures were $58.1 million higher than the previous year. Program expenditures were $64.4 million higher while public debt costs were $6.3 million lower. The largest increases in program expenditures occurred in the departments of Health, Education, Citizenship and Youth and Family Services and Housing.
CAPITAL INVESTMENT
Overall, expenditures for tangible capital assets were $30.7 million, $10.9 million less than estimated at the end of the first quarter primarily due to timing variances related to the Manitoba Floodway Expansion. Total expenditures related to tangible capital assets were $1.5 million higher than the same period last year.
DEBT/PENSION REPAYMENT
The 2006 Budget provides for a $110.5 million contribution to the Debt Retirement Fund. As required by the balanced budget legislation, an allocation committee determines the share of those funds directed to pension or general purpose debt. In the 2006 Budget plan, the 2006/07 allocation is $85.5 million to the pension liability and $25.0 million for general purpose debt.
Page 1 of 12
| | |
PROVINCE OF MANITOBA FINANCIAL REPORT | | APRIL TO JUNE 2006 |
YEAR END PROJECTION
A $3.3 million positive balance was projected in the 2006 Budget. Unanticipated emergency expenditure costs resulting from forest fire suppression, 2006 spring flooding and 2005 flood remediation work has resulted in the need for increased expenditure authority. A Special Warrant has been issued to provide for these expenditures.
Information on revenues and expenditures will be provided in the second quarter financial report, including an update on revenue from Canada related to Bill C-48 and a revised year-end projection.
FISCAL STABILIZATION FUND
The fund is projected to have a balance of $467.1 million at the end of the fiscal year. The projected status of the Fiscal Stabilization Fund is provided on page 12.
BORROWING ACTIVITY
The original estimate of borrowing requirements identified in the 2006 Budget was $2,762.0 million including refinancing, funding for Manitoba Hydro, capital investments, Health’s capital programs and new self sustaining requirements.
For the period April 1, 2006 to June 30, 2006, $115.7 million was raised through the issue of Manitoba Hydro Savings Bonds and $456.3 million was raised in the public market.
Page 2 of 12
| | |
PROVINCE OF MANITOBA FINANCIAL REPORT | | APRIL TO JUNE 2006 |
OPERATING FUND
STATEMENT OF REVENUE AND EXPENDITURE
FOR THE THREE MONTHS ENDED JUNE 30, 2006
(UNAUDITED)
($000s)
| | | | | | | | | | | | | | | | | | | | |
| | 2006/07 | | | Comparison to 2006/07 | | | Comparison to 2005/06 | |
| | ACTUAL | | | Estimate | | | Variance | | | Actual | | | Variance | |
Revenue | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Own Source Revenue | | | 1,210,535 | | | | 1,189,505 | | | | 21,030 | | | | 1,174,295 | | | | 36,240 | |
| | | | | | | | | | | | | | | | | | | | |
Government of Canada | | | 715,993 | | | | 709,554 | | | | 6,439 | | | | 685,960 | | | | 30,033 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total Revenue | | | 1,926,528 | | | | 1,899,059 | | | | 27,469 | | | | 1,860,255 | | | | 66,273 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Expenditure | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Program Expenditure | | | 2,048,738 | | | | 2,070,437 | | | | (21,699 | ) | | | 1,984,396 | | | | 64,342 | |
| | | | | | | | | | | | | | | | | | | | |
Debt Servicing | | | 78,842 | | | | 79,753 | | | | (911 | ) | | | 85,130 | | | | (6,288 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total Expenditure | | | 2,127,580 | | | | 2,150,190 | | | | (22,610 | ) | | | 2,069,526 | | | | 58,054 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net Revenue/(Expenditure) | | | (201,052 | ) | | | (251,131 | ) | | | 50,079 | | | | (209,271 | ) | | | 8,219 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Interfund Transfers | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Debt/Pension Repayment | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Fiscal Stabilization Fund | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total Interfund Transfers | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net Revenue/(Expenditure) After Interfund Transfers | | | (201,052 | ) | | | (251,131 | ) | | | 50,079 | | | | (209,271 | ) | | | 8,219 | |
| | | | | | | | | | | | | | | |
Page 3 of 12
| | |
PROVINCE OF MANITOBA FINANCIAL REPORT | | APRIL TO JUNE 2006 |
OPERATING FUND
STATEMENT OF REVENUE
FOR THE THREE MONTHS ENDED JUNE 30, 2006
(UNAUDITED)
($000s)
| | | | | | | | | | | | | | | | | | | | |
| | 2006/07 | | | Comparison to 2006/07 | | | Comparison to 2005/06 | |
| | ACTUAL | | | Estimate | | | Variance | | | Actual | | | Variance | |
Taxation: | | | | | | | | | | | | | | | | | | | | |
Finance | | | | | | | | | | | | | | | | | | | | |
- Individual Income Tax | | | 501,864 | | | | 501,864 | | | | — | | | | 478,476 | | | | 23,388 | |
- Corporation Income Tax | | | 95,922 | | | | 95,922 | | | | — | | | | 87,624 | | | | 8,298 | |
- Corporation Capital Tax | | | 40,059 | | | | 40,300 | | | | (241 | ) | | | 45,247 | | | | (5,188 | ) |
- Gasoline Tax | | | 24,808 | | | | 25,200 | | | | (392 | ) | | | 24,957 | | | | (149 | ) |
- Insurance Corporations Tax | | | 14,897 | | | | 15,037 | | | | (140 | ) | | | 14,605 | | | | 292 | |
- Land Transfer Tax | | | 8,740 | | | | 7,264 | | | | 1,476 | | | | 7,936 | | | | 804 | |
- Levy for Health and Education | | | 48,684 | | | | 49,400 | | | | (716 | ) | | | 47,302 | | | | 1,382 | |
- Mining Tax | | | 16,379 | | | | 16,710 | | | | (331 | ) | | | 19,410 | | | | (3,031 | ) |
- Motive Fuel Tax | | | 12,333 | | | | 11,190 | | | | 1,143 | | | | 11,776 | | | | 557 | |
- Retail Sales Tax | | | 199,345 | | | | 197,690 | | | | 1,655 | | | | 190,180 | | | | 9,165 | |
- Revenue Act, 1964, Part 1 | | | 11,722 | | | | 12,200 | | | | (478 | ) | | | 11,981 | | | | (259 | ) |
- Tobacco Tax | | | 34,296 | | | | 31,300 | | | | 2,996 | | | | 31,441 | | | | 2,855 | |
- Environmental Protection Tax | | | 556 | | | | 520 | | | | 36 | | | | 534 | | | | 22 | |
| | | | | | | | | | | | | | | |
| | | 1,009,605 | | | | 1,004,597 | | | | 5,008 | | | | 971,469 | | | | 38,136 | |
Industry, Economic Development & Mines | | | | | | | | | | | | | | | | | | | | |
- Oil and Natural Gas Tax | | | 3,336 | | | | 1,722 | | | | 1,614 | | | | 825 | | | | 2,511 | |
| | | | | | | | | | | | | | | |
| | | 1,012,941 | | | | 1,006,319 | | | | 6,622 | | | | 972,294 | | | | 40,647 | |
| | | | | | | | | | | | | | | | | | | | |
Other Revenue: | | | | | | | | | | | | | | | | | | | | |
Justice | | | 8,763 | | | | 9,353 | | | | (590 | ) | | | 8,721 | | | | 42 | |
Transportation and Government Services | | | 33,231 | | | | 31,171 | | | | 2,060 | | | | 31,412 | | | | 1,819 | |
Water Stewardship — Water Power Rentals | | | 31,498 | | | | 24,978 | | | | 6,520 | | | | 31,286 | | | | 212 | |
Manitoba Lotteries Corporation | | | 66,000 | | | | 66,000 | | | | — | | | | 67,000 | | | | (1,000 | ) |
Manitoba Liquor Control Commission | | | 29,700 | | | | 26,700 | | | | 3,000 | | | | 36,200 | | | | (6,500 | ) |
Other Sources | | | 28,402 | | | | 24,984 | | | | 3,418 | | | | 27,382 | | | | 1,020 | |
| | | | | | | | | | | | | | | |
| | | 197,594 | | | | 183,186 | | | | 14,408 | | | | 202,001 | | | | (4,407 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total Own Source Revenue | | | 1,210,535 | | | | 1,189,505 | | | | 21,030 | | | | 1,174,295 | | | | 36,240 | |
| | | | | | | | | | | | | | | |
Page 4 of 12
| | |
PROVINCE OF MANITOBA FINANCIAL REPORT | | APRIL TO JUNE 2006 |
OPERATING FUND
STATEMENT OF REVENUE
FOR THE THREE MONTHS ENDED JUNE 30, 2006
(UNAUDITED)
($000s)
| | | | | | | | | | | | | | | | | | | | |
| | 2006/07 | | | Comparison to 2006/07 | | | Comparison to 2005/06 | |
| | ACTUAL | | | Estimate | | | Variance | | | Actual | | | Variance | |
Government of Canada: | | | | | | | | | | | | | | | | | | | | |
Equalization | | | 414,264 | | | | 414,264 | | | | — | | | | 400,255 | | | | 14,009 | |
Bill C-48 | | | — | | | | — | | | | — | | | | — | | | | — | |
Canada Health Transfer (CHT) | | | 192,512 | | | | 192,512 | | | | — | | | | 181,590 | | | | 10,922 | |
Canada Social Transfer (CST) | | | 83,030 | | | | 83,030 | | | | — | | | | 80,028 | | | | 3,002 | |
Child Care | | | — | | | | — | | | | — | | | | — | | | | — | |
Health Funds | | | 1,941 | | | | — | | | | 1,941 | | | | — | | | | 1,941 | |
Departments | | | | | | | | | | | | | | | | | | | | |
- - Labour Market Agreements | | | 21,878 | | | | 17,420 | | | | 4,458 | | | | 21,878 | | | | — | |
- Other Agreements | | | 2,368 | | | | 2,328 | | | | 40 | | | | 2,209 | | | | 159 | |
| | | | | | | | | | | | | | | |
Total Government of Canada | | | 715,993 | | | | 709,554 | | | | 6,439 | | | | 685,960 | | | | 30,033 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total Revenue | | | 1,926,528 | | | | 1,899,059 | | | | 27,469 | | | | 1,860,255 | | | | 66,273 | |
| | | | | | | | | | | | | | | |
Page 5 of 12
| | |
PROVINCE OF MANITOBA FINANCIAL REPORT | | APRIL TO JUNE 2006 |
OPERATING FUND
STATEMENT OF PART A — OPERATING EXPENDITURE
FOR THE THREE MONTHS ENDED JUNE 30, 2006
(UNAUDITED)
($000s)
| | | | | | | | | | | | | | | | | | | | |
| | 2006/07 | | | Comparison to 2006/07 | | | Comparison to 2005/06 | |
| | ACTUAL | | | Estimate | | | Variance | | | Actual | | | Variance | |
Legislative Assembly | | | 6,555 | | | | 6,709 | | | | (154 | ) | | | 6,736 | | | | (181 | ) |
Executive Council | | | 813 | | | | 767 | | | | 46 | | | | 819 | | | | (6 | ) |
Aboriginal and Northern Affairs | | | 13,797 | | | | 13,893 | | | | (96 | ) | | | 8,839 | | | | 4,958 | |
Advanced Education and Training | | | 125,568 | | | | 123,915 | | | | 1,653 | | | | 124,679 | | | | 889 | |
Agriculture, Food and Rural Initiatives | | | 18,992 | | | | 14,621 | | | | 4,371 | | | | 15,747 | | | | 3,245 | |
Civil Service Commission | | | 1,124 | | | | 1,161 | | | | (37 | ) | | | 1,310 | | | | (186 | ) |
Conservation | | | 28,150 | | | | 28,892 | | | | (742 | ) | | | 27,655 | | | | 495 | |
Culture, Heritage and Tourism | | | 23,909 | | | | 25,027 | | | | (1,118 | ) | | | 21,008 | | | | 2,901 | |
Education, Citizenship and Youth | | | 420,064 | | | | 388,294 | | | | 31,770 | | | | 403,139 | | | | 16,925 | |
Employee Pensions and Other Costs | | | 15,671 | | | | 16,250 | | | | (579 | ) | | | 14,138 | | | | 1,533 | |
Energy, Science and Technology | | | 15,068 | | | | 20,197 | | | | (5,129 | ) | | | 19,302 | | | | (4,234 | ) |
Family Services and Housing | | | 241,842 | | | | 249,489 | | | | (7,647 | ) | | | 234,817 | | | | 7,025 | |
Finance — Departmental Costs | | | 35,596 | | | | 35,719 | | | | (123 | ) | | | 36,222 | | | | (626 | ) |
Finance — Debt Servicing Costs | | | 78,842 | | | | 79,753 | | | | (911 | ) | | | 85,130 | | | | (6,288 | ) |
Health | | | 888,904 | | | | 936,633 | | | | (47,729 | ) | | | 862,729 | | | | 26,175 | |
Healthy Child Manitoba | | | 5,748 | | | | 5,679 | | | | 69 | | | | 5,502 | | | | 246 | |
Industry, Economic Development and Mines | | | 4,818 | | | | 4,046 | | | | 772 | | | | 4,335 | | | | 483 | |
Intergovernmental Affairs and Trade | | | 29,527 | | | | 30,764 | | | | (1,237 | ) | | | 31,044 | | | | (1,517 | ) |
Justice | | | 53,173 | | | | 53,765 | | | | (592 | ) | | | 55,532 | | | | (2,359 | ) |
Labour and Immigration | | | 6,944 | | | | 6,973 | | | | (29 | ) | | | 7,380 | | | | (436 | ) |
Seniors and Healthy Aging Secretariat | | | 184 | | | | 266 | | | | (82 | ) | | | 202 | | | | (18 | ) |
Sport | | | 2,918 | | | | 2,920 | | | | (2 | ) | | | 2,908 | | | | 10 | |
Transportation and Government Services | | | 90,505 | | | | 87,417 | | | | 3,088 | | | | 87,000 | | | | 3,505 | |
Water Stewardship | | | 15,393 | | | | 13,997 | | | | 1,396 | | | | 10,704 | | | | 4,689 | |
Enabling Appropriations | | | 412 | | | | 1,175 | | | | (763 | ) | | | 154 | | | | 258 | |
Other Appropriations | | | 3,063 | | | | 1,868 | | | | 1,195 | | | | 2,495 | | | | 568 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total Expenditure | | | 2,127,580 | | | | 2,150,190 | | | | (22,610 | ) | | | 2,069,526 | | | | 58,054 | |
| | | | | | | | | | | | | | | |
Page 6 of 12
| | |
|
PROVINCE OF MANITOBA FINANCIAL REPORT | | APRIL TO JUNE 2006 |
|
| | |
OPERATING FUND
STATEMENT OF PART B — CAPITAL INVESTMENT
FOR THE THREE MONTHS ENDED JUNE 30, 2006
(UNAUDITED)
($000s)
| | | | | | | | | | | | | | | | | | | | |
| | 2006/07 | | Comparison to 2006/07 | | Comparison to 2005/06 |
| | ACTUAL | | Estimate | | Variance | | Actual | | Variance |
General Assets | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Legislative Assembly | | | 6 | | | | — | | | | 6 | | | | — | | | | 6 | |
Advanced Education and Training | | | — | | | | — | | | | — | | | | 176 | | | | (176 | ) |
Agriculture, Food and Rural Initiatives | | | — | | | | — | | | | — | | | | — | | | | — | |
Conservation | | | 358 | | | | 258 | | | | 100 | | | | 33 | | | | 325 | |
Culture, Heritage and Tourism | | | — | | | | — | | | | — | | | | — | | | | — | |
Education, Citizenship and Youth | | | — | | | | — | | | | — | | | | — | | | | — | |
Energy, Science and Technology | | | 684 | | | | 1,297 | | | | (613 | ) | | | 393 | | | | 291 | |
Family Services and Housing | | | 166 | | | | 234 | | | | (68 | ) | | | 296 | | | | (130 | ) |
Finance | | | — | | | | 715 | | | | (715 | ) | | | 32 | | | | (32 | ) |
Health | | | 37 | | | | — | | | | 37 | | | | — | | | | 37 | |
Justice | | | 1 | | | | 157 | | | | (156 | ) | | | 245 | | | | (244 | ) |
Transportation and Government Services | | | 3,435 | | | | 5,174 | | | | (1,739 | ) | | | 9,943 | | | | (6,508 | ) |
Water Stewardship | | | — | | | | 20 | | | | (20 | ) | | | — | | | | — | |
Enabling Appropriations | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total General Assets | | | 4,687 | | | | 7,855 | | | | (3,168 | ) | | | 11,118 | | | | (6,431 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Infrastructure Assets | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Conservation | | | 325 | | | | 1,980 | | | | (1,655 | ) | | | 164 | | | | 161 | |
Transportation and Government Services | | | 13,367 | | | | 11,336 | | | | 2,031 | | | | 11,379 | | | | 1,988 | |
Water Stewardship | | | 93 | | | | 428 | | | | (335 | ) | | | 27 | | | | 66 | |
Manitoba Floodway Expansion | | | 12,264 | | | | 19,998 | | | | (7,734 | ) | | | 6,588 | | | | 5,676 | |
Enabling Appropriations | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total Infrastructure Assets | | | 26,049 | | | | 33,742 | | | | (7,693 | ) | | | 18,158 | | | | 7,891 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total Capital Assets | | | 30,736 | | | | 41,597 | | | | (10,861 | ) | | | 29,276 | | | | 1,460 | |
| | | | | | | | | | | | | | | | | | | | |
Page 7 of 12
| | |
|
PROVINCE OF MANITOBA FINANCIAL REPORT | | APRIL TO JUNE 2006 |
|
| | |
OPERATING FUND
STATEMENT OF PROVINCIAL BORROWINGS, GUARANTEES AND OBLIGATIONS
June 30, 2006
(with comparative figures for March 31, 2006)
(UNAUDITED)
($000s)
| | | | | | | | | | | | |
| | Canadian | | Canadian | | Increase |
| | Dollar | | Dollar | | (Decrease) |
| | Valuation | | Valuation | | June 30, 2006 |
| | (Note 1) | | (Note 1) | | over |
| | June 30, 2006 | | March 31, 2006 | | March 31, 2006 |
Provincial Borrowings Payable in: | | | | | | | | | | | | |
Canadian Dollars | | | 13,607,988 | | | | 13,710,863 | | | | (102,875 | ) |
Issues Hedged to Canadian Dollars | | | 2,769,100 | | | | 2,834,264 | | | | (65,164 | ) |
U.S. Dollars | | | 2,121,901 | | | | 2,221,050 | | | | (99,149 | ) |
Issues Hedged to U.S. Dollars | | | 589,781 | | | | 617,340 | | | | (27,559 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Subtotal Provincial Borrowings | | | 19,088,770 | | | | 19,383,517 | | | | (294,747 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Guarantees and Obligations Payable in: | | | | | | | | | | | | |
Canadian Dollars | | | 1,270,328 | | | | 1,229,575 | | | | 40,753 | |
U.S. Dollars | | | — | | | | — | | | | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Subtotal Guarantees and Obligations | | | 1,270,328 | | | | 1,229,575 | | | | 40,753 | |
| | | | | | | | | | | | |
(Note 2) | | | | | | | | | | | | |
| | | | | | | | | | | | |
Subtotal Provincial Borrowings, Guarantees and Obligations (Note 3) | | | 20,359,098 | | | | 20,613,092 | | | | (253,994 | ) |
Less: Sinking Fund Investments | | | (4,397,728 | ) | | | (4,475,996 | ) | | | 78,268 | |
Less: Debt Retirement Fund | | | (25,002 | ) | | | (25,000 | ) | | | (2 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Total Provincial Borrowings, Guarantees and and Obligations Outstanding (Note 4) | | 15,936,368 | | | | 16,112,096 | | | | (175,728 | ) |
| | | | | | | | | | | | |
Note to Reader:
Outstanding provincial borrowings will fluctuate during the fiscal year as a result of the timing of borrowing activities of the Province. While current accounting standards identify Net Debt as the best presentation of a government’s financial position, certain valuations used in the calculation of Net Debt are not available on a quarterly basis. Net Debt is defined as total liabilities less the financial assets available to repay those liabilities. The Public Accounts for the year ended March 31, 2006 reflected Net Debt of the operating fund to be $8.3 billion (see Public Accounts, Volume 1, page 105) and for the government reporting entity to be $10.5 billion (See Public Accounts, Volume 1, page 55).
Page 8 of 12
| | |
|
PROVINCE OF MANITOBA FINANCIAL REPORT | | APRIL TO JUNE 2006 |
|
| | |
OPERATING FUND
STATEMENT OF PROVINCIAL BORROWINGS, GUARANTEES AND OBLIGATIONS
June 30, 2006
(with comparative figures for March 31, 2006)
NOTES:
1. | | The Canadian Dollar Valuation is calculated using the foreign currency exchange rates in effect at June 30, 2006 and at March 31, 2006. As at June 30, 2006, the U.S. dollar exchange rate was $1.1150 ($1.1671 at March 31, 2006). |
|
2. | | Includes borrowings of Manitoba Hydro which has been guaranteed by the Province, Government Enterprises and Other payables and third party debt of health care facilities. |
|
3. | | Provincial Borrowings and Guarantees are payable in Canadian and U.S. dollars. As at March 31, 2006, total provincial borrowings and guarantees were payable 87% in Canadian dollars and 13% in U.S. dollars. Of this total, General Government Program borrowing and Other Crown organizations borrowings was 100% payable in Canadian dollars. Manitoba Hydro borrowings was payable 61% in Canadian dollars (60% at March 31, 2006) and 39% in U.S. dollars (40% at March 31, 2006). |
|
4. | | The above borrowings, guarantees and obligations were outstanding for the following purposes: |
| | | | | | | | | | | | | | | | |
| | June 30, 2006 | | March 31, 2006 |
| | ($ Thousands) | | ($ Per Capita) | | ($ Thousands) | | ($ Per Capita) |
| | | | | | (Note 5) | | | | | | (Note 5) |
General Government Programs | | | 6,496,839 | | | | 5,507 | | | | 6,582,745 | | | | 5,580 | |
Manitoba Hydro | | | 6,433,318 | | | | 5,453 | | | | 6,524,289 | | | | 5,530 | |
Capital Investments | | | 470,206 | | | | 399 | | | | 463,766 | | | | 393 | |
Health Facilities | | | 766,834 | | | | 650 | | | | 766,834 | | | | 650 | |
Government Enterprises and Other (Note 6) | | | 502,336 | | | | 426 | | | | 502,336 | | | | 426 | |
Other Crown Organizations | | | 1,266,835 | | | | 1,074 | | | | 1,272,126 | | | | 1,078 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | 15,936,368 | | | | 13,509 | | | | 16,112,096 | | | | 13,657 | |
| | | | | | | | | | | | | | | | |
| | (Note 7) | | | | | | | | | | | | |
5. | | Per Capita data is based upon population figures at April 1, 2006 as reported by Statistics Canada. |
|
6. | | In 2003/04, the Province, in accordance with PSAB GAAP, changed its accounting treatment for certain amounts owed to Canada and for debentures issued by certain school boards and hospitals, the debt service of which is paid with future grants from the Government. Amounts owed to the Federal Government over time, which were previously treated as accounts payable are now accounted for as loans payable. Debentures issued by school boards and hospitals, were previously recognized as an expense over the life of the debentures as grants for debt service were made and held by the Provincial Sinking Fund and Manitoba Public Insurance (MPI), (a Crown corporation). Now the obligation to fund debt principal payments is expensed in full at the time the debenture is issued. Any of these debentures held by MPI are recorded as “Loans Payable to Government Enterprises”. The Government also recognized a loan payable in respect of the pension liability of the Manitoba Liquor Control Commission. |
|
7. | | Provincial borrowings, guarantees and obligations decreased by $175.7 million. This decrease was primarily due to matured General Government Program borrowings which have not yet been refinanced, the impact of a stronger Canadian dollar and a net increase in Manitoba Hydro’s sinking fund offset by funding of Manitoba Hydro’s capital program. Manitoba Hydro’s U.S. dollar revenues are sufficient to pay the interest and principal on all outstanding U.S. dollar borrowings. |
Page 9 of 12
| | |
|
PROVINCE OF MANITOBA FINANCIAL REPORT | | APRIL TO JUNE 2006 |
|
| | |
DEBT RETIREMENT FUND
PROJECTION FOR THE YEAR ENDING MARCH 31, 2007
(with comparative figures for March 31, 2006)
(UNAUDITED)
($000s)
| | | | | | | | |
| | 2006/07 | | 2005/06 |
| | Projection | | Actual (2) |
Fund Balance, Beginning of Year | | | 25,000 | | | | — | |
| | | | | | | | |
| | | | | | | | |
Revenue: | | | | | | | | |
Interest Earnings | | | 1,000 | | | | — | |
Transfer from Operating Fund (1) | | | 110,495 | | | | 110,495 | |
| | | | | | | | |
| | | 111,495 | | | | 110,495 | |
| | | | | | | | |
| | | | | | | | |
Expenditure: | | | | | | | | |
Transfer to Operating Fund for: | | | | | | | | |
- Pension Assets Fund (3) | | | (85,495 | ) | | | (85,495 | ) |
- Sinking Fund Obligation | | | — | | | | — | |
| | | | | | | | |
| | | (85,495 | ) | | | (85,495 | ) |
| | | | | | | | |
| | | | | | | | |
Fund Balance, End of Year | | | 51,000 | | | | 25,000 | |
| | | | | | | | |
| | |
Notes: |
|
(1) | | Based on projection included in the 2006 Budget. |
|
(2) | | Based on 2005/06 Public Accounts. |
|
(3) | | The actual allocation of funds for 2006/07 will be determined by the Allocation Committee as per the Balanced Budget, Debt Repayment and Taxpayer Accountability Act. |
Page 10 of 12
| | |
|
PROVINCE OF MANITOBA FINANCIAL REPORT | | APRIL TO JUNE 2006 |
|
| | |
PENSION ASSETS FUND
PROJECTION FOR THE YEAR ENDING MARCH 31, 2007
(with comparative figures for March 31, 2006)
(UNAUDITED)
($000s)
| | | | | | | | |
| | 2006/07 | | 2005/06 |
| | Projection (1) | | Actual (2) |
| | (thousands of dollars) |
Fund Balance, Beginning of Year | | | 536,986 | | | | 382,342 | |
| | | | | | | | |
| | | | | | | | |
Revenue: | | | | | | | | |
Interest Earnings | | | 14,000 | | | | 60,761 | |
Transfer from Debt Retirement Fund (3) | | | 85,495 | | | | 85,495 | |
Transfer from Departments and Crown Corporations | | | 9,500 | | | | 8,388 | |
| | | | | | | | |
| | | | | | | | |
| | | 108,995 | | | | 154,644 | |
| | | | | | | | |
| | | | | | | | |
Fund Balance, End of Year | | | 645,981 | | | | 536,986 | |
| | | | | | | | |
| | |
Notes: |
|
(1) | | Based on YTD earnings and contributions (extrapolated to March 31, 2007) |
|
(2) | | Based on 2005/06 Public Accounts |
|
(3) | | The actual allocation of funds for 2006/07 will be determined by the Allocation Committee as per the Balanced Budget, Debt Repayment and Taxpayer Accountability Act. |
Page 11 of 12
| | |
|
PROVINCE OF MANITOBA FINANCIAL REPORT | | APRIL TO JUNE 2006 |
|
| | |
FISCAL STABILIZATION FUND
PROJECTION FOR THE YEAR ENDING MARCH 31, 2007
(with comparative figures for March 31, 2006)
(UNAUDITED)
($000s)
| | | | | | | | |
| | 2006/07 | | 2005/06 |
| | Projection | | Actual (1) |
Health Programs | | | | | | | | |
| | | | | | | | |
Program Fund Balance — Beginning of Year | | | 202,411 | | | | 210,067 | |
Interest Earnings | | | 6,485 | | | | 6,044 | |
Transfer to General Programs | | | | | | | | |
- Wait Time Reduction Programming | | | (30,000 | ) | | | (13,700 | ) |
- Other Health Related Programming | | | — | | | | — | |
| | | | | | | | |
Program Fund Balance — End of Year | | | 178,896 | | | | 202,411 | |
| | | | | | | | |
| | | | | | | | |
General Programs | | | | | | | | |
| | | | | | | | |
Program Fund Balance — Beginning of Year | | | 329,576 | | | | 275,876 | |
Interest Earnings | | | 10,328 | | | | 8,915 | |
Recovered from Health Programs | | | | | | | | |
- Wait Time Reduction Programming | | | — | | | | 13,700 | |
Transfer to/from the Operating Fund | | | | | | | | |
- Year-end Positive Balance (2) | | | 3,338 | | | | 31,085 | |
- General Requirements | | | (55,000 | ) | | | — | |
| | | | | | | | |
Program Fund Balance — End of Year | | | 288,242 | | | | 329,576 | |
| | | | | | | | |
| | | | | | | | |
|
Total Fund Balance, End of Year | | | 467,138 | | | | 531,987 | |
|
| | |
Notes: |
|
(1) | | Based on 2005/06 Public Accounts. |
|
(2) | | Based on projection included in the 2006 Budget. |
Page 12 of 12