EXHIBIT 99.2
PROVINCE OF MANITOBA
2007/08 QUARTERLY FINANCIAL REPORT
APRIL TO JUNE 2007
NOTES TO THE QUARTERLY FINANCIAL REPORT FOR CORE GOVERNMENT
Budget 2007 is the first Summary Budget produced by the Government of Manitoba that aligns with the accounting standards set by the Public Sector Accounting Board (PSAB), which require provincial governments to report on the broader definition of government. It consolidates the budget plan for core government with projections for all Crown organizations, regional health authorities, hospitals, colleges, universities and school divisions in the province to fully reflect Generally Accepted Accounting Principles (GAAP). The consolidation of these entities and core government is the Government Reporting Entity (GRE).
The transition to Summary Budgeting and Reporting requires not only that the annual budget and financial statements (public accounts) be tabled on a summary basis, but that all financial reporting, including quarterly reporting, must be transitioned to represent the GRE. In addition, quarterly reporting must also be made consistent with GAAP. As noted in the 2007 Budget, the government’s quarterly financial reporting will remain largely unchanged for 2007/08. In 2008/09, appropriate changes will be introduced and the transformation of quarterly reporting will be completed by the end of 2009/10.
Consistent with the transition plan, this report presents the unaudited financial results of the core government for the first quarter of the 2007/08 fiscal year based on the structure established in the Estimates of Revenue and Expenditure for the fiscal year ending March 31, 2008. The comparative data provided for the 2006/07 fiscal year has been restated to reflect the current structure.
FIRST QUARTER – ACTUAL TO ESTIMATE
The first quarter net result of expenditure exceeding revenue by $201.5 million was $56.6 million lower than the projection of $258.1 million. First quarter revenue was $122.5 million higher than projected and first quarter expenditure was $65.9 million higher than estimated primarily as a result of differences in the timing of expenditures and receipts.
FIRST QUARTER COMPARED TO PREVIOUS YEAR’S RESULTS
The net result for the first quarter was $0.5 million higher than for the same period last year.
Total revenues were $184.4 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 $184.9 million higher than the previous year. Program expenditures were $187.9 million higher while public debt costs were $3.0 million lower. The largest increases in program expenditures occurred in the departments of Health, Education, Citizenship and Youth and Family Services and Housing. As well, election costs of $6.2 million were included in the first quarter program expenditures.
Page 1 of 12
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2007 |
CAPITAL INVESTMENT
Overall, expenditures for tangible capital assets were $46.0 million, $18.2 million less than estimated at the end of the first quarter primarily due to timing variances related to the Manitoba Floodway Expansion and highway related activities. Total expenditures related to tangible capital assets were $15.3 million higher than the same period last year.
DEBT/PENSION REPAYMENT
The 2007 Budget provides for a $110.5 million contribution to the Debt Retirement Fund. An allocation committee will determine the share of those funds directed to pension or general purpose debt. In the 2007 Budget plan, the 2007/08 allocation is $85.5 million to the pension liability and $25.0 million for general purpose debt.
YEAR END PROJECTION
Summary net income of $174.8 million was projected in the 2007 Budget. For the core government, the projection was for revenue to exceed expenditure by $76.0 million prior to transfers of prepaid funding from Canada for wait time reduction programming and a transfer to the Debt Retirement Fund, for a net result of $2.5 million. The second quarter financial report will provide updated information on revenue and expenditures which will provide the basis for a revised year end projection.
FISCAL STABILIZATION FUND
The fund is projected to have a balance of $655.1 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 2007 Budget was $2,946.2 million including refinancing of maturing debt, the funding of the Province’s pension liability for the Teachers’ Retirement Allowances Fund (TRAF), funding for Manitoba Hydro, Capital Investments, Health’s capital programs and new self sustaining requirements.
For the period April 1, 2007 to June 30, 2007, $134.2 million was raised through the issue of Manitoba Hydro Savings Bonds and $1,374.0 million was raised in the public market.
Page 2 of 12
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2007 |
CORE GOVERNMENT
STATEMENT OF REVENUE AND EXPENDITURE
FOR THE THREE MONTHS ENDED JUNE 30, 2007
(UNAUDITED)
($000s)
| | | | | | | | | | | | | | | | | | | | |
| | 2007/08 | | | Comparison to 2007/08 | | | Comparison to 2006/07 | |
| | ACTUAL | | | Estimate | | | Variance | | | Actual | | | Variance | |
Revenue | | | | | | | | | | | | | | | | | | | | |
|
Own Source Revenue | | | 1,270,032 | | | | 1,248,784 | | | | 21,248 | | | | 1,210,534 | | | | 59,498 | |
|
Government of Canada | | | 840,912 | | | | 739,670 | | | | 101,242 | | | | 715,993 | | | | 124,919 | |
|
| | | | | | | | | | | | | | | |
|
Total Revenue | | | 2,110,944 | | | | 1,988,454 | | | | 122,490 | | | | 1,926,527 | | | | 184,417 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Expenditure | | | | | | | | | | | | | | | | | | | | |
|
Program Expenditure | | | 2,236,669 | | | | 2,169,770 | | | | 66,899 | | | | 2,048,737 | | | | 187,932 | |
|
Debt Servicing | | | 75,823 | | | | 76,776 | | | | (953 | ) | | | 78,842 | | | | (3,019 | ) |
|
| | | | | | | | | | | | | | | |
|
Total Expenditure | | | 2,312,492 | | | | 2,246,546 | | | | 65,946 | | | | 2,127,579 | | | | 184,913 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net Result June 30, 2007 | | | (201,548 | ) | | | (258,092 | ) | | | 56,544 | | | | (201,052 | ) | | | (496 | ) |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Transfer to Debt Retirement Fund | | | — | | | | — | | | | — | | | | — | | | | — | |
|
Transfer from the Fiscal Stabilization Fund | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net Income (Loss) | | | (201,548 | ) | | | (258,092 | ) | | | 56,544 | | | | (201,052 | ) | | | (496 | ) |
| | | | | | | | | | | | | | | |
Page 3 of 12
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2007 |
CORE GOVERNMENT
STATEMENT OF REVENUE
FOR THE THREE MONTHS ENDED JUNE 30, 2007
(UNAUDITED)
($000s)
| | | | | | | | | | | | | | | | | | | | |
| | 2007/08 | | | Comparison to 2007/08 | | | Comparison to 2006/07 | |
| | ACTUAL | | | Estimate | | | Variance | | | Actual | | | Variance | |
Taxation: | | | | | | | | | | | | | | | | | | | | |
Finance | | | | | | | | | | | | | | | | | | | | |
- Individual Income Tax | | | 532,044 | | | | 532,044 | | | | — | | | | 501,864 | | | | 30,180 | |
- Corporation Income Tax | | | 75,552 | | | | 75,552 | | | | — | | | | 95,922 | | | | (20,370 | ) |
- Corporation Capital Tax | | | 40,619 | | | | 39,000 | | | | 1,619 | | | | 40,059 | | | | 560 | |
- Gasoline Tax | | | 25,074 | | | | 23,800 | | | | 1,274 | | | | 24,808 | | | | 266 | |
- Insurance Corporations Tax | | | 15,306 | | | | 15,424 | | | | (118 | ) | | | 14,897 | | | | 409 | |
- Land Transfer Tax | | | 9,543 | | | | 8,953 | | | | 590 | | | | 8,739 | | | | 804 | |
- Levy for Health and Education | | | 51,097 | | | | 51,200 | | | | (103 | ) | | | 48,684 | | | | 2,413 | |
- Mining Tax | | | 45,396 | | | | 45,852 | | | | (456 | ) | | | 16,379 | | | | 29,017 | |
- Motive Fuel Tax | | | 12,740 | | | | 12,000 | | | | 740 | | | | 12,333 | | | | 407 | |
- Retail Sales Tax | | | 217,725 | | | | 208,100 | | | | 9,625 | | | | 199,345 | | | | 18,380 | |
- Tax Administration and Miscellaneous Tax Act | | | 12,933 | | | | 11,700 | | | | 1,233 | | | | 11,722 | | | | 1,211 | |
- Tobacco Tax | | | 32,282 | | | | 34,300 | | | | (2,018 | ) | | | 34,296 | | | | (2,014 | ) |
- Other Taxes | | | 560 | | | | 520 | | | | 40 | | | | 556 | | | | 4 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | 1,070,871 | | | | 1,058,445 | | | | 12,426 | | | | 1,009,604 | | | | 61,267 | |
Science, Technology, Energy and Mines | | | | | | | | | | | | | | | | | | | | |
- Oil and Natural Gas Tax | | | 2,446 | | | | 2,581 | | | | (135 | ) | | | 3,336 | | | | (890 | ) |
| | | | | | | | | | | | | | | |
| | | 1,073,317 | | | | 1,061,026 | | | | 12,291 | | | | 1,012,940 | | | | 60,377 | |
| | | | | | | | | | | | | | | | | | | | |
Other Revenue: | | | | | | | | | | | | | | | | | | | | |
Automobile and Motor Carrier Licenses and Fees | | | 29,547 | | | | 24,906 | | | | 4,641 | | | | 27,032 | | | | 2,515 | |
Justice | | | 10,772 | | | | 9,922 | | | | 850 | | | | 8,763 | | | | 2,009 | |
Water Power Rentals | | | 27,109 | | | | 23,488 | | | | 3,621 | | | | 31,498 | | | | (4,389 | ) |
Manitoba Lotteries Corporation | | | 68,000 | | | | 68,000 | | | | — | | | | 66,000 | | | | 2,000 | |
Manitoba Liquor Control Commission | | | 27,900 | | | | 27,700 | | | | 200 | | | | 29,700 | | | | (1,800 | ) |
Other Sources | | | 33,387 | | | | 33,742 | | | | (355 | ) | | | 34,601 | | | | (1,214 | ) |
| | | | | | | | | | | | | | | |
| | | 196,715 | | | | 187,758 | | | | 8,957 | | | | 197,594 | | | | (879 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total Own Source Revenue | | | 1,270,032 | | | | 1,248,784 | | | | 21,248 | | | | 1,210,534 | | | | 59,498 | |
| | | | | | | | | | | | | | | |
Page 4 of 12
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2007 |
CORE GOVERNMENT
STATEMENT OF REVENUE
FOR THE THREE MONTHS ENDED JUNE 30, 2007
(UNAUDITED)
($000s)
| | | | | | | | | | | | | | | | | | | | |
| | 2007/08 | | Comparison to 2007/08 | | Comparison to 2006/07 |
| | ACTUAL | | Estimate | | Variance | | Actual | | Variance |
Government of Canada: | | | | | | | | | | | | | | | | | | | | |
Equalization | | | 425,837 | | | | 425,837 | | | | — | | | | 414,264 | | | | 11,573 | |
Canada Health Transfer (CHT) | | | 201,757 | | | | 201,757 | | | | — | | | | 192,512 | | | | 9,245 | |
Canada Social Transfer (CST) | | | 85,106 | | | | 85,106 | | | | — | | | | 83,030 | | | | 2,076 | |
EcoTrust Fund | | | 53,819 | | | | — | | | | 53,819 | | | | — | | | | 53,819 | |
Child Care | | | 8,998 | | | | — | | | | 8,998 | | | | — | | | | 8,998 | |
Health Funds | | | 38,704 | | | | 3,153 | | | | 35,551 | | | | 1,941 | | | | 36,763 | |
Departments | | | | | | | | | | | | | | | | | | | | |
- Labour Market Agreements | | | 21,878 | | | | 17,371 | | | | 4,507 | | | | 21,878 | | | | — | |
- Other Agreements | | | 4,813 | | | | 6,446 | | | | (1,633 | ) | | | 2,368 | | | | 2,445 | |
| | | | | | | | | | | | | | | | | | | | |
Total Government of Canada | | | 840,912 | | | | 739,670 | | | | 101,242 | | | | 715,993 | | | | 124,919 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total Revenue | | | 2,110,944 | | | | 1,988,454 | | | | 122,490 | | | | 1,926,527 | | | | 184,417 | |
| | | | | | | | | | | | | | | | | | | | |
Page 5 of 12
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2007 |
CORE GOVERNMENT
STATEMENT OF PART A — OPERATING EXPENDITURE
FOR THE THREE MONTHS ENDED JUNE 30, 2007
(UNAUDITED)
($000s)
| | | | | | | | | | | | | | | | | | | | |
| | 2007/08 | | Comparison to 2007/08 | | Comparison to 2006/07 |
| | ACTUAL | | Estimate | | Variance | | Actual | | Variance |
Legislative Assembly | | | 12,770 | | | | 13,520 | | | | (750 | ) | | | 6,555 | | | | 6,215 | |
Executive Council | | | 706 | | | | 739 | | | | (33 | ) | | | 813 | | | | (107 | ) |
Aboriginal and Northern Affairs | | | 9,800 | | | | 9,983 | | | | (183 | ) | | | 13,797 | | | | (3,997 | ) |
Advanced Education and Literacy | | | 107,438 | | | | 107,606 | | | | (168 | ) | | | 108,357 | | | | (919 | ) |
Agriculture, Food and Rural Initiatives | | | 14,997 | | | | 20,083 | | | | (5,086 | ) | | | 18,992 | | | | (3,995 | ) |
Civil Service Commission | | | 1,189 | | | | 1,222 | | | | (33 | ) | | | 1,019 | | | | 170 | |
Competitiveness, Training and Trade | | | 20,577 | | | | 22,536 | | | | (1,959 | ) | | | 21,048 | | | | (471 | ) |
Conservation | | | 29,161 | | | | 28,369 | | | | 792 | | | | 27,772 | | | | 1,389 | |
Culture, Heritage, Tourism and Sport | | | 27,747 | | | | 27,206 | | | | 541 | | | | 26,851 | | | | 896 | |
Education, Citizenship and Youth | | | 471,857 | | | | 459,226 | | | | 12,631 | | | | 420,309 | | | | 51,548 | |
Employee Pensions and Other Costs | | | 18,138 | | | | 17,650 | | | | 488 | | | | 15,671 | | | | 2,467 | |
Family Services and Housing | | | 249,910 | | | | 260,767 | | | | (10,857 | ) | | | 242,201 | | | | 7,709 | |
Finance — Departmental Costs | | | 34,943 | | | | 35,095 | | | | (152 | ) | | | 35,311 | | | | (368 | ) |
Finance — Debt Servicing Costs | | | 75,823 | | | | 76,776 | | | | (953 | ) | | | 78,842 | | | | (3,019 | ) |
Health | | | 1,010,651 | | | | 929,782 | | | | 80,869 | | | | 889,283 | | | | 121,368 | |
Healthy Child Manitoba | | | 5,504 | | | | 6,028 | | | | (524 | ) | | | 5,679 | | | | (175 | ) |
Infrastructure and Transportation | | | 104,225 | | | | 104,129 | | | | 96 | | | | 100,550 | | | | 3,675 | |
Intergovernmental Affairs | | | 27,193 | | | | 27,772 | | | | (579 | ) | | | 27,507 | | | | (314 | ) |
Justice | | | 56,043 | | | | 57,230 | | | | (1,187 | ) | | | 53,173 | | | | 2,870 | |
Labour and Immigration | | | 7,839 | | | | 7,579 | | | | 260 | | | | 6,920 | | | | 919 | |
Manitoba Seniors and Healthy Aging Secretariat | | | 197 | | | | 230 | | | | (33 | ) | | | 184 | | | | 13 | |
Science, Technology, Energy and Mines | | | 15,233 | | | | 17,954 | | | | (2,721 | ) | | | 17,152 | | | | (1,919 | ) |
Water Stewardship | | | 5,831 | | | | 5,676 | | | | 155 | | | | 6,118 | | | | (287 | ) |
Enabling Appropriations | | | 230 | | | | 416 | | | | (186 | ) | | | 412 | | | | (182 | ) |
Other Appropriations | | | 4,490 | | | | 8,972 | | | | (4,482 | ) | | | 3,063 | | | | 1,427 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total Expenditure | | | 2,312,492 | | | | 2,246,546 | | | | 65,946 | | | | 2,127,579 | | | | 184,913 | |
| | | | | | | | | | | | | | | | | | | | |
Page 6 of 12
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2007 |
CORE GOVERNMENT
STATEMENT OF PART B — CAPITAL INVESTMENT
FOR THE THREE MONTHS ENDED JUNE 30, 2007
(UNAUDITED)
($000s)
| | | | | | | | | | | | | | | | | | | | |
| | 2007/08 | | Comparison to 2007/08 | | Comparison to 2006/07 |
| | ACTUAL | | Estimate | | Variance | | Actual | | Variance |
Legislative Assembly | | | — | | | | — | | | | — | | | | 6 | | | | (6 | ) |
Agriculture, Food and Rural Initiatives | | | — | | | | — | | | | — | | | | — | | | | — | |
Competitiveness, Training & Trade | | | — | | | | — | | | | — | | | | — | | | | — | |
Conservation | | | | | | | | | | | | | | | | | | | | |
General Assets | | | 76 | | | | 76 | | | | — | | | | 358 | | | | (282 | ) |
Infrastructure Assets | | | 845 | | | | 1,225 | | | | (380 | ) | | | 325 | | | | 520 | |
| | | | | | | | | | | | | | | | | | | | |
Total Conservation | | | 921 | | | | 1,301 | | | | (380 | ) | | | 683 | | | | 238 | |
| | | | | | | | | | | | | | | | | | | | |
Culture, Heritage, Tourism and Sport | | | — | | | | — | | | | — | | | | — | | | | — | |
Education, Citizenship and Youth | | | 100 | | | | — | | | | 100 | | | | — | | | | 100 | |
Family Services & Housing | | | 218 | | | | 268 | | | | (50 | ) | | | 166 | | | | 52 | |
Finance | | | 306 | | | | 372 | | | | (66 | ) | | | — | | | | 306 | |
Health | | | — | | | | 100 | | | | (100 | ) | | | 37 | | | | (37 | ) |
Infrastructure and Transporation | | | | | | | | | | | | | | | | | | | | |
General Assets | | | 9,070 | | | | 7,771 | | | | 1,299 | | | | 3,435 | | | | 5,635 | |
Infrastructure Assets | | | 34,937 | | | | 53,450 | | | | (18,513 | ) | | | 25,724 | | | | 9,213 | |
| | | | | | | | | | | | | | | | | | | | |
Total Infrastructure and Transportation | | | 44,007 | | | | 61,221 | | | | (17,214 | ) | | | 29,159 | | | | 14,848 | |
| | | | | | | | | | | | | | | | | | | | |
Justice | | | 1 | | | | 150 | | | | (149 | ) | | | 1 | | | | — | |
Science, Technology, Energy and Mines | | | 448 | | | | 803 | | | | (355 | ) | | | 684 | | | | (236 | ) |
Water Stewardship | | | — | | | | — | | | | — | | | | — | | | | — | |
Enabling Appropriations: | | | | | | | | | | | | | | | | | | | | |
-Internal Reform, Workforce Adj. and General Salary Increases | | | | | | | | | | | | | | | | | | | | |
General Assets | | | — | | | | — | | | | — | | | | — | | | | — | |
Infrastructure Assets | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total Enabling Appropriations | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total Capital Assets | | | 46,001 | | | | 64,215 | | | | (18,214 | ) | | | 30,736 | | | | 15,265 | |
| | | | | | | | | | | | | | | | | | | | |
Page 7 of 12
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2007 |
CORE GOVERNMENT
STATEMENT OF PROVINCIAL BORROWINGS, GUARANTEES AND OBLIGATIONS
June 30, 2007
(with comparative figures for March 31, 2007)
(UNAUDITED)
($000s)
| | | | | | | | | | | | |
| | Canadian | | Canadian | | Increase |
| | Dollar | | Dollar | | (Decrease) |
| | Valuation | | Valuation | | June 30, 2007 |
| | (Note 1) | | (Note 1) | | over |
| | June 30, 2007 | | March 31, 2007 | | March 31, 2007 |
Provincial Borrowings Payable in: | | | | | | | | | | | | |
Canadian Dollars | | | 14,126,175 | | | | 13,661,521 | | | | 464,654 | |
Issues Hedged to Canadian Dollars | | | 3,393,450 | | | | 3,482,100 | | | | (88,650 | ) |
U.S. Dollars | | | 2,023,703 | | | | 2,194,026 | | | | (170,323 | ) |
Issues Hedged to U.S. Dollars | | | 562,488 | | | | 609,829 | | | | (47,341 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Subtotal Provincial Borrowings | | | 20,105,816 | | | | 19,947,476 | | | | 158,340 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Guarantees and Obligations Payable in: | | | | | | | | | | | | |
Canadian Dollars | | | 1,260,270 | | | | 1,406,776 | | | | (146,506 | ) |
U.S. Dollars | | | — | | | | — | | | | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Subtotal Guarantees and Obligations (Note 2) | | | 1,260,270 | | | | 1,406,776 | | | | (146,506 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Subtotal Provincial Borrowings, Guarantees and Obligations (Note 3) | | | 21,366,086 | | | | 21,354,252 | | | | 11,834 | |
Less: Sinking Fund Investments | | | (4,452,253 | ) | | | (4,736,510 | ) | | | (284,257 | ) |
Less: Debt Retirement Fund | | | (51,000 | ) | | | (51,000 | ) | | | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Total Provincial Borrowings, Guarantees and and Obligations Outstanding (Note 4) | | | 16,862,833 | | | | 16,566,742 | | | | 296,091 | |
| | | | | | | | | | | | |
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, 2007 reflected Net Debt of core government operations (the operating fund) to be $8.3 billion (see Public Accounts, Volume 1, Page 107) and for the government reporting entity to be $10.4 billion (see Public Accounts, Volume 1, page 56).
Page 8 of 12
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2007 |
CORE GOVERNMENT
STATEMENT OF PROVINCIAL BORROWINGS, GUARANTEES AND OBLIGATIONS
June 30, 2007
(with comparative figures for March 31, 2007)
| | |
| | NOTES: |
|
1. | | The Canadian Dollar Valuation is calculated using the foreign currency exchange rates in effect at June 30, 2007 and at March 31, 2007. As at June 30, 2007, the U.S. dollar exchange rate was $1.0634 ($1.1529 at March 31, 2007). |
|
2. | | Includes borrowings of Manitoba Hydro which has been guaranteed by the Province, Government Enterprises and other payables and third party debt of health care facilities. |
|
3. | | Provincial Borrowings and Guarantees are payable in Canadian and U.S. dollars. As at June 30, 2007, total provincial borrowings and guarantees were payable 88% in Canadian dollars and 12% in U.S. dollars. Of this total, General Government Program borrowing and Other Crown Organizations borrowings was 100% payable in Canadian dollars. Manitoba Hydro borrowings were payable 65% in Canadian dollars (62% at March 31, 2007) and 35% in U.S. dollars (38% at March 31, 2007). |
|
4. | | The above borrowings, guarantees and obligations were outstanding for the following purposes: |
| | | | | | | | | | | | | | | | |
| | June 30, 2007 | | March 31, 2007 |
| | ($ Thousands) | | ($ Per Capita) | | ($ Thousands) | | ($ Per Capita) |
| | | | | | (Note 5) | | | | | | (Note 5) |
Government Programs — General | | | 6,386,712 | | | | 5,399 | | | | 6,564,303 | | | | 5,549 | |
Government Programs — TRAF (Note 8) | | | 500,000 | | | | 423 | | | | — | | | | — | |
Manitoba Hydro | | | 6,641,785 | | | | 5,615 | | | | 6,636,123 | | | | 5,610 | |
Capital Investments | | | 757,282 | | | | 640 | | | | 749,221 | | | | 633 | |
Health Facilities | | | 812,219 | | | | 687 | | | | 780,219 | | | | 660 | |
Government Enterprises and Other (Note 6) | | | 533,152 | | | | 451 | | | | 533,152 | | | | 451 | |
Other Crown Organizations | | | 1,231,683 | | | | 1,041 | | | | 1,303,724 | | | | 1,102 | |
| | | | | | | | | | | | | | | | |
| | | 16,862,833 | | | | 14,256 | | | | 16,566,742 | | | | 14,005 | |
| | | | | | | | | | | | | | | | |
| | (Note 7) | | | | | | | | | | | | |
| | |
5. | | Per Capita data is based upon population figures at April 1, 2007 as reported by Statistics Canada. |
|
6. | | Includes debentures issued by school boards and hospitals which are held by government enterprises, amounts owed to the federal government and other long term loans payable to government enterprises. |
|
7. | | Provincial borrowings, guarantees and obligations increased by $296.1 million. Increases in borrowings were primarily due to the funding of the Province’s contribution to its liability for the Teachers’ Retirement Allowances Fund (TRAF), funding of Manitoba Hydro’s capital program and Health Facilities borrowings. The increases in borrowings were offset by matured General Government program borrowings which have not yet been refinanced, the impact of a stronger Canadian dollar and an increase in Manitoba Hydro’s sinking fund contribution. Manitoba Hydro’s U.S. dollar revenues are sufficient to pay the interest and principal on all outstanding U.S. dollar borrowings. |
|
8. | | With the government’s initial contribution to TRAF, the net pension liability decreased $500.0 million during the first quarter of 2007/08. At June 30, 2007 the government’s net pension liability for TRAF has been reduced from $1,922 million to $1,422 million. |
Page 9 of 12
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2007 |
DEBT RETIREMENT FUND
PROJECTION FOR THE YEAR ENDING MARCH 31, 2008
(with comparative figures for March 31, 2007)
($000s)
| | | | | | | | |
| | 2007/08 | | 2006/07 |
| | Projection (1) | | Actual (2) |
Fund Balance, Beginning of Year | | | 51,000 | | | | 25,000 | |
| | | | | | | | |
| | | | | | | | |
Contribution | | | 110,495 | | | | 110,495 | |
Interest | | | 2,000 | | | | 1,000 | |
Transfer to Pension Assets Fund | | | (85,495 | ) | | | (85,495 | ) |
| | | | | | | | |
| | | | | | | | |
Fund Balance, End of Year | | | 78,000 | | | | 51,000 | |
| | | | | | | | |
| | |
Notes: |
|
(1) | | Based on projection included in the 2007 Budget. |
|
(2) | | Based on 2006/07 Public Accounts. |
Page 10 of 12
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2007 |
PENSION ASSETS FUND
PROJECTION FOR THE YEAR ENDING MARCH 31, 2008
(with comparative figures for March 31, 2007)
($000s)
| | | | | | | | |
| | 2007/08 | | 2006/07 |
| | Projection (1) | | Actual (2) |
Fund Balance, Beginning of Year | | | 699,264 | | | | 536,986 | |
| | | | | | | | |
| | | | | | | | |
Contributions: | | | | | | | | |
Teachers’ Retirement Allowances Fund(3) | | | 1,502,000 | | | | — | |
Debt Retirement Fund (4) | | | 85,495 | | | | 85,495 | |
Net Investment Earnings | | | 107,000 | | | | 66,545 | |
Current Service Contributions | | | 78,000 | | | | 10,238 | |
|
| | | | | | | | |
| | | 1,772,495 | | | | 162,278 | |
| | | | | | | | |
Transfers | | | | | | | | |
Teachers’ Retirement Allowances Fund Pension | | | | | | | | |
Payments(3) | | | (134,000 | ) | | | — | |
| | | | | | | | |
| | | | | | | | |
Fund Balance, End of Year | | | 2,337,759 | | | | 699,264 | |
| | | | | | | | |
| | |
Notes: |
|
(1) | | Based on YTD earnings and contributions (extrapolated to March 31, 2008). |
|
(2) | | Based on 2006/07 Public Accounts. |
|
(3) | | Reflects the impact of the government’s decision to fund 75% of the employer’s liability. |
|
(4) | | Based on projection included in the 2007 Budget. |
Page 11 of 12
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2007 |
FISCAL STABILIZATION FUND
PROJECTION FOR THE YEAR ENDING MARCH 31, 2008
(with comparative figures for March 31, 2007)
($000s)
| | | | | | | | |
| | 2007/08 | | 2006/07 |
| | Projection | | Actual (2) |
Health Programs | | | | | | | | |
|
Fund Balance, Beginning of Year | | | 175,195 | | | | 202,411 | |
Interest Earnings | | | 5,341 | | | | 7,856 | |
Wait Time Reduction (1) | | | (37,000 | ) | | | (27,419 | ) |
Other Health Related Programming | | | — | | | | (7,653 | ) |
| | | | | | | | |
Fund Balance, End of Year | | | 143,536 | | | | 175,195 | |
| | | | | | | | |
| | | | | | | | |
General Programs | | | | | | | | |
|
Fund Balance, Beginning of Year | | | 487,955 | | | | 329,576 | |
Interest Earnings | | | 21,087 | | | | 12,792 | |
Recovered from Health Programs | | | | | | | | |
- Wait Time Reduction Programming | | | — | | | | 27,419 | |
- Other Health Related Programming | | | — | | | | 7,653 | |
Year-end Core Government Result (1) | | | 2,500 | | | | 110,515 | |
| | | | | | | | |
Fund Balance, End of Year | | | 511,542 | | | | 487,955 | |
| | | | | | | | |
| | | | | | | | |
|
Total Fund Balance, End of Year | | | 655,078 | | | | 663,150 | |
|
| | |
Note: |
|
(1) | | Based on projection included in the 2007 Budget. |
|
(2) | | Based on 2006/07 Public Accounts. |
Page 12 of 12