Exhibit 99.1
| | |
| | Province of Manitoba Opportunity and Stability Moving Forward on Manitobans’ Priorities |
| | |
| | 2008/09 Quarterly Financial Report April to June 2008 |
| | |
| | CONTENTS
Introduction First Quarter Financial Results Economic Performance and Outlook |
INTRODUCTION
Budget 2008 provided a financial overview of the Government Reporting Entity (GRE), which includes core government and Crown organizations, government business entities and public sector organizations such as regional health authorities, school divisions, universities and colleges. The financial information in the quarterly financial report is being presented in the same format as the budget. This will allow for a smooth transition of quarterly financial reporting to a summary basis and, as recommended by the Office of the Auditor General, to be consistent with Generally Accepted Accounting Principles (GAAP). This transition is expected to be complete by the end of 2009/10.
Consistent with prior years, the first quarter report provides the results of the core government for the three months ended June 30, 2008, but with the presentation of the financial results consistent with the presentation in Budget 2008. In addition, this report provides Manitobans with a summary of the province’s recent economic performance and outlook.
The second quarter financial report will continue to move forward on reporting financial results for the GRE. It will include financial results of core government for the six months ending September 30, 2008 as well as a financial forecast for the GRE for the current year and will continue with inclusion of an economic update. Beginning with the third quarter, the report will contain the financial results of the GRE for the nine months ending December 31, 2008 as well as an updated year-end projection for the GRE and an updated economic performance and outlook.
- 1 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2008 |
SUMMARY NET INCOME
For fiscal year 2008/09 Summary Net Income for the GRE is budgeted to be $96 million.
Projection of Summary Net Income
For the Fiscal Year Ending March 31, 2009
| | | | | | | | | | | | |
|
| | 2008/09 Budget | |
| | | | | | Consolidation | | | | |
| | | | | | Impacts and Other | | | | |
(Millions of Dollars) | | Core Government | | | Reporting Entities | | | Summary | |
|
Revenue | | | 9,851 | | | | 2,472 | | | | 12,323 | |
| | | | | | | | | | | | |
Expenditure | | | 9,799 | | | | 2,428 | | | | 12,227 | |
| | | | | | | | | | | | |
| | | | | | | | | |
Net Result for the Year | | | 52 | | | | 44 | | | | 96 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Transfer to Debt Retirement Account | | | (110 | ) | | | 110 | | | | — | |
| | | | | | | | | | | | |
Transfer from Fiscal Stabilization Account | | | 60 | | | | (60 | ) | | | — | |
| | | | | | | | | | | | |
| | | | | | | | | |
Net Income | | | 2 | | | | 94 | | | | 96 | |
| | | | | | | | | |
Government Reporting Entity (GRE)
The GRE is comprised of core government and other reporting entities. The core government component of the GRE represents the operations, programs and services delivered by government departments. Other reporting entities include Crown organizations, government business entities and public sector organizations such as regional health authorities, school divisions, universities and colleges that are directly or indirectly controlled by the Government, as prescribed by the Public Sector Accounting Board (PSAB).
As previously noted, an updated forecast for the fiscal year end will be provided in the second quarter financial report.
- 2 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2008 |
CORE GOVERNMENT — First Quarter Financial Results
Revenue and Expenditure
The first quarter net result of expenditure exceeding revenue by $119 million was $30 million lower than the projection of $149 million. First quarter revenue was $22 million higher than projected and first quarter expenditure was $8 million lower than estimated primarily as a result of differences in the timing of expenditures and receipts.
Core Government Operating Statement
UNAUDITED
| | | | | | | | | | | | | | | | | | | | |
|
| | Year-to-Date to June 30 | | | Full Year | |
| | 2008/09 | | | 2007/08 | | | 2008/09 | |
($000s) | | Actual | | | Estimated | | | Variance | | | Actual | | | Budget | |
|
| | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | | | | | |
Income Taxes | | | 655,212 | | | | 655,210 | | | | 2 | | | | 607,596 | | | | 2,611,300 | |
Other Taxes | | | 512,197 | | | | 493,589 | | | | 18,608 | | | | 465,721 | | | | 2,666,200 | |
Fees and Other Revenue | | | 106,015 | | | | 99,534 | | | | 6,481 | | | | 100,815 | | | | 433,501 | |
Federal Transfers | | | 892,717 | | | | 895,300 | | | | (2,583 | ) | | | 840,912 | | | | 3,612,039 | |
Net Income of Government | | | | | | | | | | | | | | | | | | | | |
Business Enterprises | | | 89,300 | | | | 89,300 | | | | — | | | | 95,900 | | | | 528,500 | |
| | | | | | | | | | | | | | | |
Total Revenue | | | 2,255,441 | | | | 2,232,933 | | | | 22,508 | | | | 2,110,944 | | | | 9,851,540 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Expenditure | | | | | | | | | | | | | | | | | | | | |
Health and Healthy Living | | | 1,017,003 | | | | 1,028,645 | | | | (11,642 | ) | | | 1,010,607 | | | | 4,133,022 | |
Education | | | 607,172 | | | | 609,472 | | | | (2,300 | ) | | | 579,270 | | | | 1,981,473 | |
Family Services and Housing | | | 280,048 | | | | 273,863 | | | | 6,185 | | | | 249,752 | | | | 1,196,763 | |
Community, Economic and Resource Development | | | 250,494 | | | | 249,170 | | | | 1,324 | | | | 226,963 | | | | 1,402,232 | |
Justice and Other Expenditures | | | 167,820 | | | | 174,549 | | | | (6,729 | ) | | | 170,076 | | | | 823,055 | |
Debt Servicing Costs | | | 51,554 | | | | 46,572 | | | | 4,982 | | | | 75,823 | | | | 262,500 | |
| | | | | | | | | | | | | | | |
Total Expenditure | | | 2,374,091 | | | | 2,382,271 | | | | (8,180 | ) | | | 2,312,491 | | | | 9,799,045 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Net Result | | | (118,650 | ) | | | (149,338 | ) | | | 30,688 | | | | (201,547 | ) | | | 52,495 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Transfer to Debt Retirement Account | | | — | | | | — | | | | — | | | | — | | | | (110,495 | ) |
| | | | | | | | | | | | | | | | | | | | |
Transfer from Fiscal Stabilization Account | | | — | | | | — | | | | — | | | | — | | | | 60,000 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Net Income (Loss) | | | (118,650 | ) | | | (149,338 | ) | | | 30,688 | | | | (201,547 | ) | | | 2,000 | |
| | | | | | | | | | | | | | | |
Revenue and expenditure details are provided in Appendix I and II on pages 7 and 8.
Capital Investment
Expenditures for general assets and infrastructure assets in the first quarter were $43 million, $29 million less than estimated primarily due to timing variances related to the Manitoba Floodway Expansion and highway related activities caused primarily by unfavorable weather conditions.
Capital investment details are provided in Appendix III on page 9.
- 3 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2008 |
SPECIAL ACCOUNTS
Fiscal Stabilization
The budgeted draw in 2008/09 is $47 million for wait-times reduction initiatives and other health-related programming and $13 million for requirements related to ecoTrust funds advanced by the Government of Canada.
Debt Retirement
The 2008 Budget provides for a $110 million contribution to Debt Retirement. An allocation committee will determine the share of those funds directed to pensions or general purpose debt. In the 2008 Budget, the allocation was projected to be $85 million to the pension liability and $25 million for general purpose dept.
Pension Assets
In addition to the $85 million contribution projected above, the balance of the pension assets will increase for 2008/09 as a result of the government’s commitment to contribute $500 million to commence funding of the province’s unfunded liability for the Civil Service Superannuation Fund.
Opening balances for the special accounts will be available upon the completion of the audited financial results for 2007/08 and the release of the Public Accounts. Therefore, the 2008/09 fiscal year-end forecast for these accounts will be updated in the second quarter financial report.
PROVINCIAL BORROWINGS, GUARANTEES AND OBLIGATIONS
The estimate of borrowing requirements identified in the 2008 Budget was $2.8 billion including refinancing of $1.5 billion and new cash requirements of $1.3 billion, offset by a repayment of $61 million. The forecast for the year end remains unchanged at this time.
The total outstanding borrowings, guarantees and obligations reflect the province’s gross borrowing obligations, but it does not take into consideration liquid assets available to pay down those obligations. While the total of outstanding provincial borrowings fluctuates during the fiscal year as a result of the timing of borrowing activities of the province, the year end forecast remains unchanged from that stated in the budget as shown in the table on the following page.
An updated forecast for 2008/09 with comparative data for 2007/08 actual results will be provided in the second quarter financial report.
- 4 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2008 |
Provincial Borrowings, Guarantees and Obligations
| | | | | | | | |
| | 2008/09 Budget | |
| | $ millions | | | $ Per Capita1 | |
Provincial Borrowings, Guarantees and Obligations | | | | | | | | |
General Government Programs | | | 6,349 | | | | 5,307 | |
Manitoba Hydro | | | 7,333 | | | | 6,130 | |
Other Crown Organizations | | | 1,333 | | | | 1,114 | |
Health Facilities | | | 963 | | | | 805 | |
Federal Government2 | | | 81 | | | | 68 | |
Capital Investments | | | 1 ,415 | | | | 1,183 | |
| | | | | | |
Subtotal | | | 17,474 | | | | 14,607 | |
General Government Programs — Pensions3 | | | 2,000 | | | | 1,672 | |
| | | | | | |
Subtotal4 | | | 19,474 | | | | 16,279 | |
| | | | | | |
| | | | | | | | |
Other Obligations | | | | | | | | |
Pension Liability | | | 4,611 | | | | | |
Pension Asset Fund | | | (2,925 | ) | | | | |
Net Pension Liability | | | 1,686 | | | | | |
Debt incurred for and repayable by the Manitoba Hydro Electric Board and Manitoba Lotteries Corporation | | | (6,898 | ) | | | | |
Education and Health Debt held by Government Enterprises | | | 389 | | | | | |
Other Debt of Crown Organizations | | | 367 | | | | | |
| | | | | | | |
| | | | | | | | |
Subtotal | | | (4,456 | ) | | | | |
| | | | | | | | |
| | | | | | | |
Total Provincial Borrowings, Guarantees and Obligations | | | 15,018 | | | | | |
| | | | | | | |
| | | | | | | | |
Adjustments to arrive at Summary Net Debt | | | | | | | | |
Guarantees | | | (367 | ) | | | | |
Net Financial Assets | | | (3,729 | ) | | | | |
| | | | | | | |
Summary Net Debt | | | 10,922 | | | 9,130 - $Per Capita |
| | | | | | | |
| | | | | | | | |
Summary Net Debt as a percentage of GDP | | | 21.7 | % | | | | |
| | |
1. | | Per Capita data is based upon population figures at April 1, 2008 as reported by Statistics Canada. |
|
2. | | Amounts owed relating to federal accounting errors in prior years. See Note 16, page 77 of the 2006/07 public accounts for additional information. |
|
3. | | In 2007/08, the Government made a contribution of $1.5 billion to the Teachers’ Retirement Allowances Fund (TRAF). This contribution increases overall funding of the outstanding TRAF pension liability to 75%, reducing the unfunded portion of the pension liability from $2,164 million to $651 million. In 2008/09, the Government will make a contribution of $0.5 billion to the Civil Service Superannuation Plan. |
|
4. | | Provincial Borrowings and Guarantees are payable in Canadian and U.S. dollars. As at June 30, 2008 total provincial borrowings and guarantees were payable 88% in Canadian dollars and 12% in U.S. dollars. Of this total, General Government Program borrowings and Other Crown Organizations borrowings were 100% payable in Canadian dollars. Manitoba Hydro borrowings were payable 64% in Canadian dollars (64% at March 31, 2008) and 36% in U.S. dollars (36% at March 31, 2008). |
- 5 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2008 |
ECONOMIC PERFORMANCE AND OUTLOOK
(Manitoba Economic Highlights — as of August 25, 2008)
Economic growth in Manitoba is expected to be relatively strong in 2008. Manitoba Finance’s survey of private economic forecasters, completed August 25, shows real Gross Domestic Product (GDP) in Manitoba will grow 2.5% in 2008, above the projected national increase of 1.2% but below the 2.7% growth projected at the time of the 2008 Manitoba Budget. The Manitoba Bureau of Statistics estimates that Manitoba’s real GDP grew 3.0% in 2007, above the national economy’s increase of 2.7%.
Through the first seven months of 2008, Manitoba’s employment has increased by 12,100 jobs, up 2.0% relative to the same period in 2007 and slightly above the national increase. Manitoba’s full-time employment increased 3.0% while part-time employment declined by 2.0%. Over this same period, Manitoba’s unemployment rate averaged 4.0%, down from the 2007 annual unemployment rate of 4.4% and below the national rate of 6.0%.
Through the first six months of 2008, Manitoba’s retail sales increased 9.2% relative to the same period in 2007. Manitoba’s increase is second-best among provinces and well above the national increase of 4.5%.
Manitoba housing starts in the first half of 2008 declined 2.8% relative to the same period in 2007. Single family units rose 2.0% while multiple units declined 10.6%. Overall, housing starts in Canada have increased 0.3% this year. In 2007, Manitoba housing starts were up 14.1% to 5,738, the highest level in 20 years.
In the first six months of 2008, Manitoba manufacturing sales decreased 2.4% to $8.3 billion. Canadian sales declined 3.3%.
Manitoba’s foreign merchandise exports through the first six months of 2008 decreased by 0.8%. Exports to the United States increased by 2.3% while exports to non-US markets declined 8.4%. Canada’s exports over the same period increased by 2.6%. Over the past two years, Manitoba’s total foreign exports rose 25.7% to $11.6 billion.
Manitoba farm cash receipts through the first half of 2008 increased by 11.8%, above the national increase of 10.7%. Receipts from crops are up 34.3%. Livestock receipts are down 11.2%, largely due to weaker receipts for hogs. In 2007, Manitoba farm cash receipts rose 17.1%.
In the first seven months of 2008, the Manitoba Consumer Price Index rose 1.8%, below the national increase of 2.3%. Energy and shelter were the major contributors to the increase.
Manitoba’s population reached 1,193.6 thousand as of April 1, 2008. This is an increase of 12,986 persons, or 1.1%, from April 1, 2007. Canada’s increase over the same period was also 1.1%.
For updates and more details please see the Manitoba Economic Highlights at http://www.gov.mb.ca/finance/pdf/highlights.pdf
- 6 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2008 |
| | |
Core Government Revenue by Source | | Appendix I |
UNAUDITED
| | | | | | | | | | | | | | | | | | | | |
|
| | Year-to-Date to June 30 | | | Full Year | |
| | 2008/09 | | | 2007/08 | | | 2008/09 | |
($000s) | | Actual | | | Estimated | | | Variance | | | Actual | | | Budget | |
|
Income Taxes | | | | | | | | | | | | | | | | | | | | |
Individual Income Tax | | | 576,372 | | | | 576,370 | | | | 2 | | | | 532,044 | | | | 2,312,100 | |
Corporation Income Tax | | | 78,840 | | | | 78,840 | | | | — | | | | 75,552 | | | | 299,200 | |
| | | | | | | | | | | | | | | |
Subtotal: Income Taxes | | | 655,212 | | | | 655,210 | | | | 2 | | | | 607,596 | | | | 2,611,300 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Other Taxes | | | | | | | | | | | | | | | | | | | | |
Corporation Capital Tax | | | 45,910 | | | | 39,300 | | | | 6,610 | | | | 40,619 | | | | 123,200 | |
Gasoline Tax | | | 22,443 | | | | 22,900 | | | | (457 | ) | | | 25,074 | | | | 137,000 | |
Insurance Corporations Tax | | | 16,162 | | | | 16,173 | | | | (11 | ) | | | 15,306 | | | | 63,500 | |
Land Transfer Tax | | | 11,234 | | | | 10,491 | | | | 743 | | | | 9,543 | | | | 43,600 | |
Levy for Health and Education | | | 55,009 | | | | 52,300 | | | | 2,709 | | | | 51,097 | | | | 344,400 | |
Mining Tax | | | 62,586 | | | | 65,400 | | | | (2,814 | ) | | | 45,396 | | | | 128,000 | |
Motive Fuel Tax | | | 16,900 | | | | 12,400 | | | | 4,500 | | | | 12,740 | | | | 90,100 | |
Retail Sales Tax | | | 235,399 | | | | 230,420 | | | | 4,979 | | | | 217,725 | | | | 1,469,400 | |
Tax Administration and Miscellaneous Taxes | | | 12,801 | | | | 12,200 | | | | 601 | | | | 12,933 | | | | 79,900 | |
Tobacco Tax | | | 30,315 | | | | 28,700 | | | | 1,615 | | | | 32,282 | | | | 170,000 | |
Other Taxes | | | 3,438 | | | | 3,305 | | | | 133 | | | | 3,006 | | | | 17,100 | |
| | | | | | | | | | | | | | | |
Subtotal: Other Taxes | | | 512,197 | | | | 493,589 | | | | 18,608 | | | | 465,721 | | | | 2,666,200 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Fees and Other Revenue | | | | | | | | | | | | | | | | | | | | |
Fines and Costs and Other Legal | | | 11,118 | | | | 11,192 | | | | (74 | ) | | | 10,772 | | | | 44,091 | |
Minerals and Petroleum | | | 5,156 | | | | 2,386 | | | | 2,770 | | | | 2,748 | | | | 9,386 | |
Automobile and Motor Carrier Licences and Fees | | | 30,482 | | | | 29,464 | | | | 1,018 | | | | 29,547 | | | | 106,092 | |
Parks: Forestry and Other Conservation | | | 4,621 | | | | 5,175 | | | | (554 | ) | | | 4,764 | | | | 34,083 | |
Water Power Rentals | | | 27,503 | | | | 26,329 | | | | 1,174 | | | | 27,109 | | | | 105,000 | |
Service Fees and Other Miscellaneous Charges | | | 21,886 | | | | 19,739 | | | | 2,147 | | | | 20,526 | | | | 113,854 | |
Revenue Sharing from SOAs | | | 5,249 | | | | 5,249 | | | | — | | | | 5 ,349 | | | | 20,995 | |
| | | | | | | | | | | | | | | |
Subtotal: Fees and Other Revenue | | | 106,015 | | | | 99,534 | | | | 6,481 | | | | 100,815 | | | | 433,501 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Federal Transfers | | | | | | | | | | | | | | | | | | | | |
Equalization | | | 515,849 | | | | 515,849 | | | | — | | | | 425,837 | | | | 2,063,400 | |
Canada Health Transfer (CHT) | | | 211,446 | | | | 211,446 | | | | — | | | | 201,757 | | | | 845,800 | |
Canada Social Transfer (CST) | | | 94,509 | | | | 94,509 | | | | — | | | | 85,106 | | | | 378,000 | |
Infrastructure Renewal | | | — | | | | — | | | | — | | | | — | | | | 50,000 | |
Manitoba Floodway Expansion | | | — | | | | 3,000 | | | | (3,000 | ) | | | — | | | | 75,233 | |
Shared Cost and Other Transfers | | | 70,913 | | | | 70,496 | | | | 417 | | | | 128,212 | | | | 199,606 | |
| | | | | | | | | | | | | | | |
Subtotal: Federal Transfers | | | 892,717 | | | | 895,300 | | | | (2,583 | ) | | | 840,912 | | | | 3,612,039 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net Income of Government | | | | | | | | | | | | | | | | | | | | |
Business Enterprises (GBEs) | | | | | | | | | | | | | | | | | | | | |
Manitoba Liquor Control Commission | | | 14,000 | | | | 14,000 | | | | — | | | | 27,900 | | | | 227,300 | |
Manitoba Lotteries Corporation | | | 75,300 | | | | 75,300 | | | | — | | | | 68,000 | | | | 301,200 | |
| | | | | | | | | | | | | | | |
Subtotal: Net Income of GBEs | | | 89,300 | | | | 89,300 | | | | — | | | | 95,900 | | | | 528,500 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Sinking Funds and Other Earnings | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total Revenue | | | 2,255,441 | | | | 2,232,933 | | | | 22,508 | | | | 2,110,944 | | | | 9,851,540 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
|
- 7 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2008 |
| | |
Core Government Expenditure by Sector/Department | | Appendix II |
UNAUDITED
| | | | | | | | | | | | | | | | | | | | |
|
| | Year-to-Date to June 30 | | | Full Year | |
| | 2008/09 | | | 2007/08 | | | 2008/09 | |
($000s) | | Actual | | | Estimated | | | Variance | | | Actual | | | Budget | |
|
| | | | | | | | | | | | | | | | | | | | |
Health and Healthy Living | | | 1,017,003 | | | | 1,028,645 | | | | (11,642 | ) | | | 1,010,607 | | | | 4,133,022 | |
| | | | | | | | | | | | | | | | | | | | |
Education | | | | | | | | | | | | | | | | | | | | |
Advanced Education and Literacy | | | 112,723 | | | | 111,191 | | | | 1,532 | | | | 107,438 | | | | 572,335 | |
Education, Citizenship and Youth | | | 494,449 | | | | 498,281 | | | | (3,832 | ) | | | 471,832 | | | | 1,409,138 | |
| | | | | | | | | | | | | | | |
Total Education | | | 607,172 | | | | 609,472 | | | | (2,300 | ) | | | 579,270 | | | | 1,981,473 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Family Services and Housing | | | 280,048 | | | | 273,863 | | | | 6,185 | | | | 249,752 | | | | 1,196,763 | |
| | | | | | | | | | | | | | | | | | | | |
Community, Economic and Resource Development | | | | | | | | | | | | | | | | | | | | |
Aboriginal and Northern Affairs | | | 7,128 | | | | 10,576 | | | | (3,448 | ) | | | 9,800 | | | | 40,580 | |
Agriculture, Food and Rural Initiatives | | | 26,249 | | | | 18,402 | | | | 7,847 | | | | 14,997 | | | | 217,051 | |
Competitiveness, Training and Trade | | | 21,995 | | | | 22,682 | | | | (687 | ) | | | 20,393 | | | | 119,121 | |
Conservation | | | 30,030 | | | | 29,303 | | | | 727 | | | | 29,161 | | | | 123,076 | |
Infrastructure and Transportation | | | 106,398 | | | | 114,491 | | | | (8,093 | ) | | | 104,225 | | | | 527,011 | |
Intergovernmental Affairs | | | 30,845 | | | | 31,655 | | | | (810 | ) | | | 27,193 | | | | 260,972 | |
Science, Technology, Energy and Mines | | | 21,476 | | | | 15,262 | | | | 6,214 | | | | 15,363 | | | | 81,060 | |
Water Stewardship | | | 6,373 | | | | 6,799 | | | | (426 | ) | | | 5,831 | | | | 33,361 | |
| | | | | | | | | | | | | | | |
Total Community, Economic and Resource Development | | | 250,494 | | | | 249,170 | | | | 1,324 | | | | 226,963 | | | | 1,402,232 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Justice and Other Expenditures | | | | | | | | | | | | | | | | | | | | |
Legislative Assembly | | | 7,235 | | | | 7,280 | | | | (45 | ) | | | 12,782 | | | | 35,064 | |
Executive Council | | | 881 | | | | 887 | | | | (6 | ) | | | 706 | | | | 2,848 | |
Civil Service Commission | | | 1,426 | | | | 1,496 | | | | (70 | ) | | | 1,189 | | | | 6,235 | |
Culture, Heritage, Tourism and Sport | | | 27,002 | | | | 26,473 | | | | 529 | | | | 27,747 | | | | 88,172 | |
Employee Pensions and Other Costs | | | 19,531 | | | | 19,628 | | | | (97 | ) | | | 18,138 | | | | 79,604 | |
Finance | | | 33,441 | | | | 35,269 | | | | (1,828 | ) | | | 35,142 | | | | 102,899 | |
Healthy Child Manitoba | | | 5,666 | | | | 5,775 | | | | (109 | ) | | | 5,548 | | | | 27,180 | |
Justice | | | 57,890 | | | | 58,490 | | | | (600 | ) | | | 56,043 | | | | 347,647 | |
Labour and Immigration | | | 9,537 | | | | 12,510 | | | | (2,973 | ) | | | 7,864 | | | | 49,046 | |
Manitoba Seniors and Healthy Aging Secretariat | | | 279 | | | | 311 | | | | (32 | ) | | | 197 | | | | 1,765 | |
Enabling Appropriations | | | 270 | | | | 1,111 | | | | (841 | ) | | | 230 | | | | 122,095 | |
Other Appropriations | | | 4,662 | | | | 5,319 | | | | (657 | ) | | | 4,490 | | | | 25,500 | |
Less: Year-End Lapse | | | — | | | | — | | | | — | | | | — | | | | (65,000 | ) |
| | | | | | | | | | | | | | | |
Total Justice and Other Expenditures | | | 167,820 | | | | 174,549 | | | | (6,729 | ) | | | 170,076 | | | | 823,055 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Debt Servicing Costs | | | 51,554 | | | | 46,572 | | | | 4,982 | | | | 75,823 | | | | 262,500 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total Expenditure | | | 2,374,091 | | | | 2,382,271 | | | | (8,180 | ) | | | 2,312,491 | | | | 9,799,045 | |
| | | | | | | | | | | | | | | |
- 8 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2008 |
| | |
Core Government Capital Investment | | Appendix III |
UNAUDITED
| | | | | | | | | | | | | | | | | | | | |
|
| | Year-to-Date to June 30 | | | Full Year | |
| | 2008/09 | | | 2007/08 | | | 2008/09 | |
($000s) | | Actual | | | Estimated | | | Variance | | | Actual | | | Budget | |
|
| | | | | | | | | | | | | | | | | | | | |
General Assets | | | | | | | | | | | | | | | | | | | | |
Government Services Capital Projects | | | 12,398 | | | | 16,085 | | | | (3,686 | ) | | | 8,601 | | | | 88,000 | |
Transportation Equipment and Other Capital | | | 193 | | | | 2,253 | | | | (2,059 | ) | | | 469 | | | | 23,719 | |
Information Technology Projects | | | 766 | | | | 621 | | | | 144 | | | | 600 | | | | 19,805 | |
Other Equipment and Buildings | | | — | | | | 55 | | | | (55 | ) | | | 100 | | | | 4,553 | |
| | | | | | | | | | | | | | | |
| | | 13,358 | | | | 19,014 | | | | (5,656 | ) | | | 9,770 | | | | 136,077 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Infrastructure Assets | | | | | | | | | | | | | | | | | | | | |
Provincial Roads, Highways and Airport Infrastructure | | | 19,315 | | | | 30,409 | | | | (11,095 | ) | | | 24,294 | | | | 249,883 | |
Manitoba Floodway Expansion | | | 9,650 | | | | 21,415 | | | | (11,765 | ) | | | 10,600 | | | | 172,009 | |
Water Control Infrastructure | | | 365 | | | | 482 | | | | (117 | ) | | | 44 | | | | 11,400 | |
Parks, Cottage and Camping Projects | | | 248 | | | | 463 | | | | (216 | ) | | | 845 | | | | 9,711 | |
| | | | | | | | | | | | | | | |
| | | 29,578 | | | | 52,770 | | | | (23,192 | ) | | | 35,783 | | | | 443,003 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Total Capital Investment | | | 42,935 | | | | 71,783 | | | | (28,848 | ) | | | 45,553 | | | | 579,080 | |
| | | | | | | | | | | | | | | |
- 9 -