Exhibit 99.1
| | |
| | Province of Manitoba Opportunity and Stability Moving Forward on Manitobans’ Priorities
2008/09 Quarterly Financial Report April to September 2008
CONTENTS
Introduction Second Quarter Financial Results Economic Performance and Outlook |
INTRODUCTION
Budget 2008 provided a financial overview of the Government Reporting Entity (GRE), which 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).
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.
The second quarter financial report continues to move forward on reporting financial results for the GRE. It includes 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. It also continues with the inclusion of an economic update.
Beginning with the third quarter, the report will contain the financial results of the organizations within the GRE for the nine months ending December 31, 2008 as well as an updated year-end projection and an updated economic performance and outlook.
- 1 -
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2008 |
SUMMARY NET INCOME
Government Reporting Entity (GRE)
The Mid-Year Forecast for fiscal year 2008/09 projects Summary Net Income for the GRE at $350 million, an improvement of $254 million over the $96 million projected in Budget 2008. This forecast may change as a result of possible federal/provincial efforts to support the economy. An update will be provided in the third quarter report.
The $594 million improvement in revenues is comprised of a $345 million increase from other reporting entities and a $249 million increase in core government projections. The increase in other reporting entities is primarily due to higher net results from Manitoba Hydro and Manitoba Public Insurance. The increase in core government revenue reflects higher than anticipated Individual and Corporation Income Tax — $197 million, a $39 million increase in the Canada Health and Social Transfers based on revised projections from Canada, $15 million more in retail sales taxes and $16 million from water power rentals. Partially offsetting the projected increases are decreases of $48 million in Mining Tax and potentially $25 million as a result of timing of infrastructure renewal agreements.
Expenditures are projected to be $340 million higher than budget. This forecast reflects continuing cost pressures in core government operations, primarily in Health and Healthy Living of $90 million, primarily for nurses’ and doctors’ wage agreements, $49 million in Family Services and Housing for programming related to child protection and housing initiatives, $41 million in Agriculture, Food and Rural Initiatives, primarily for agricultural income stabilization programs, $27 million in Justice for operation of correctional institutions and $15 million for forest fire suppression costs in Emergency Expenditures.
Efforts to manage discretionary expenditures in the second half of the fiscal year to ease the pressures have been implemented in core government.
Projection of Summary Net Income
For the Fiscal Year Ending March 31, 2009
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2008/09 Mid-Year Forecast | 2008/09 Budget | | |
| | | | | | Consolidation | | | | | | | | | | | Consolidation | | | | | | |
| | Core | | Impacts and Other | | | | | | | Core | | Impacts and Other | | | | | | Summary |
(Millions of Dollars) | | Government | | Reporting Entities | | Summary | | | Government | | Reporting Entities | | Summary | | Variance |
| | | |
Revenue | | | 10,100 | | | | 2,817 | | | | 12,917 | | | | | 9,851 | | | | 2,472 | | | | 12,323 | | | | 594 | |
Expenditure | | | 10,048 | | | | 2,519 | | | | 12,567 | | | | | 9,799 | | | | 2,428 | | | | 12,227 | | | | 340 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Result for the Year | | | 52 | | | | 298 | | | | 350 | | | | | 52 | | | | 44 | | | | 96 | | | | 254 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transfer to Debt Retirement Account | | | (110 | ) | | | 110 | | | | — | | | | | (110 | ) | | | 110 | | | | — | | | | — | |
Transfer from/(to) Fiscal Stabilization Account | | | 60 | | | | (60 | ) | | | — | | | | | 60 | | | | (60 | ) | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income | | | 2 | | | | 348 | | | | 350 | | | | | 2 | | | | 94 | | | | 96 | | | | 254 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 2 -
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2008 |
Infrastructure and Capital Asset Renewal
The province is continuing its commitment to invest over $1.0 billion in infrastructure in 2008/09. Current forecasts include investments for updating Manitoba’s highway system and wastewater treatment plants, expanding health facilities across the province and modernizing schools and post-secondary institutions.
Investing in tangible capital assets is necessary for the government to continue to provide services into the future. Budget 2008 indicated that renewal and expansion of these assets continues to be a priority for government but that the renewal will be costly as it is estimated that the insured or replacement value of these investments is more than $31 billion.
As borrowings may be used to finance capital related projects, the investment in the new tangible capital assets may increase net debt from time to time. As tangible capital assets such as buildings, equipment, roads and dams are essential for the economy and for delivering government services, it is important to measure change in net debt against the growth in the economy. The government is committed to continuing to reduce the net debt to GDP ratio over time.
- 3 -
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2008 |
CORE GOVERNMENT — Second Quarter Financial Results
Revenue and Expenditure
The second quarter net result of expenditure exceeding revenue was $149 million better than the projection of $211 million. Second quarter revenue was $50 million higher than projected and second quarter expenditure was $99 million lower than estimated. Other Taxes are $38 million higher, primarily as a result of higher than anticipated Corporation Capital Tax — $31 million and Retail Sales Tax — $10 million. As well, Fees and Other Revenues are $23 million higher than forecasted primarily as a result of Petroleum Royalties — $5 million and Water Power Rentals — $4 million. Other changes were the result of timing differences in the receipt of revenues. Expenditure variances were primarily the result of the timing.
Significant changes from budget are identified below.
Core Government Operating Statement
UNAUDITED
| | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to September 30 | | Full Year |
| | 2008/09 | | 2007/08 | | 2008/09 |
($000s) | | Actual | | Estimated | | Variance | | Actual | | Budget* |
|
Revenue | | | | | | | | | | | | | | | | | | | | |
Income Taxes | | | 1,290,794 | | | | 1,293,132 | | | | (2,338 | ) | | | 1,219,521 | | | | 2,611,300 | |
Other Taxes | | | 1,239,457 | | | | 1,201,887 | | | | 37,570 | | | | 1,152,207 | | | | 2,666,200 | |
Fees and Other Revenue | | | 227,469 | | | | 204,864 | | | | 22,605 | | | | 201,873 | | | | 433,501 | |
Federal Transfers | | | 1,750,774 | | | | 1,762,039 | | | | (11,265 | ) | | | 1,649,129 | | | | 3,612,039 | |
Net Income of Government Business Enterprises | | | 226,600 | | | | 223,100 | | | | 3,500 | | | | 217,200 | | | | 528,500 | |
| | | | | | | | | | | | | | | | | | | | |
Total Revenue | | | 4,735,094 | | | | 4,685,023 | | | | 50,071 | | | | 4,439,929 | | | | 9,851,540 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Expenditure | | | | | | | | | | | | | | | | | | | | |
Health and Healthy Living | | | 2,043,752 | | | | 2,009,226 | | | | 34,526 | | | | 1,894,166 | | | | 4,170,022 | |
Education | | | 1,034,934 | | | | 1,043,153 | | | | (8,219 | ) | | | 955,631 | | | | 1,986,320 | |
Family Services and Housing | | | 575,200 | | | | 573,841 | | | | 1,359 | | | | 521,343 | | | | 1,199,262 | |
Community, Economic and Resource Development | | | 624,304 | | | | 662,259 | | | | (37,955 | ) | | | 582,840 | | | | 1,459,764 | |
Justice and Other Expenditures | | | 385,549 | | | | 405,634 | | | | (20,085 | ) | | | 359,905 | | | | 786,177 | |
Year-end Lapse | | | — | | | | — | | | | — | | | | — | | | | (65,000 | ) |
Debt Servicing Costs | | | 133,124 | | | | 202,014 | | | | (68,890 | ) | | | 136,518 | | | | 262,500 | |
| | | | | | | | | | | | | | | | | | | | |
Total Expenditure | | | 4,796,863 | | | | 4,896,127 | | | | (99,264 | ) | | | 4,450,402 | | | | 9,799,045 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net Result | | | (61,769 | ) | | | (211,104 | ) | | | 149,335 | | | | (10,473 | ) | | | 52,495 | |
| | | | | | | | | | | | | | | | | | | | |
Transfer to Debt Retirement Account | | | — | | | | — | | | | — | | | | — | | | | (110,495 | ) |
Transfer from Fiscal Stabilization Account | | | — | | | | — | | | | — | | | | — | | | | 60,000 | |
| | | | | | | | | | | | | | | | | | | | |
Net Income (Loss) at September 30th | | | (61,769 | ) | | | (211,104 | ) | | | 149,335 | | | | (10,473 | ) | | | 2,000 | |
| | | | |
| | |
* | | 2008/09 Budget figures are adjusted to include Enabling Appropriations |
Revenue and expenditure details are provided in Appendix I and II on pages 8 and 9.
- 4 -
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2008 |
CAPITAL INVESTMENT
Core government expenditures for general and infrastructure assets in the second quarter were $192 million, $68 million less than estimated, caused primarily by unfavorable weather conditions resulting in construction delays for the Manitoba Floodway Expansion and highway related activities. While the delays impact the cash flow in the current year and result in a projected expenditure of $541 million, $39 million lower than budgeted, affected projects will be completed as soon as conditions allow.
Core Government capital investment details are provided in Appendix III on page 10.
SPECIAL ACCOUNTS
Fiscal Stabilization
The opening balance of the Fiscal Stabilization account for 2008/09 was $818 million. Projected draws for funds advanced by the Government of Canada, including $47 million for wait-times reduction initiatives and other health-related programming and $13 million for requirements related to ecoTrust funds remain unchanged from budget.
Debt Retirement
The forecast of the Debt Retirement Account remains unchanged from budget. The 2008 Budget provided 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 contribution determined by an allocation committee, the balance of the pension assets will increase for 2008/09 as a result of the government’s commitment to commence funding of the province’s unfunded liability for the Civil Service Superannuation Fund.
PROVINCIAL BORROWINGS, GUARANTEES AND OBLIGATIONS
The original estimate of borrowing requirements identified in the 2008 Budget was $2.8 billion including refinancing of maturing debt, the funding of the Civil Service Superannuation Plan (CSSP), funding for Manitoba Hydro, capital investments, Health’s capital programs and new self sustaining requirements. This has been revised to $2.9 billion primarily to reflect issues being called prior to maturity.
For the period April 1, 2008 to September 30, 2008, $36 million was raised through the issue of Manitoba Hydro Savings Bonds and $1.8 billion was raised in the public market.
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 differs only slightly from that stated in the budget as shown in the table on the following page.
- 5 -
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2008 |
Provincial Borrowings, Guarantees and Obligations
| | | | | | | | | | | | | | | | |
| | 2008/09 Forecast | | March 31, 2008 |
| | $ millions | | $ Per Capita* | | $ millions | | $ Per Capita* |
Provincial Borrowings, Guarantees and Obligations | | | | | | | | | | | | | | | | |
General Government Programs | | | 6,349 | | | | 5,256 | | | | 6,531 | | | | 5,459 | |
Manitoba Hydro | | | 7,193 | | | | 5,954 | | | | 7,488 | | | | 6,259 | |
Other Crown Organizations | | | 1,312 | | | | 1,086 | | | | 1,269 | | | | 1,061 | |
Health Facilities | | | 963 | | | | 797 | | | | 833 | | | | 696 | |
Federal Government1 | | | 78 | | | | 65 | | | | 92 | | | | 77 | |
Capital Investments | | | 1,404 | | | | 1,162 | | | | 1,084 | | | | 906 | |
| | | | | | | | | | | | | | | | |
Subtotal | | | 17,299 | | | | 14,320 | | | | 17,297 | | | | 14,459 | |
General Government Programs — Pensions2 | | | 2,000 | | | | 1,656 | | | | 1,500 | | | | 1,254 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Subtotal3 | | | 19,299 | | | | 15,976 | | | | 18,797 | | | | 15,713 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Other Obligations | | | | | | | | | | | | | | | | |
Pension Liability | | | 4,660 | | | | | | | | 4,451 | | | | | |
Pension Asset Fund | | | (2,911 | ) | | | | | | | (2,242 | ) | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net Pension Liability | | | 1,749 | | | | | | | | 2,209 | | | | | |
Debt incurred for and repayable by the Manitoba Hydro Electric Board and Manitoba Lotteries Corporation | | | (7,146 | ) | | | | | | | (7,322 | ) | | | | |
Education and Health Debt held by Government Enterprises | | | 389 | | | | | | | | 416 | | | | | |
Other Debt of Crown Organizations | | | 441 | | | | | | | | 508 | | | | | |
| | | | | | | | | | | | | | | | |
Subtotal | | | (4,567 | ) | | | | | | | (4,189 | ) | | | | |
| | | | | | | | | | | | | | | | |
Total Provincial Borrowings, Guarantees and Obligations | | | 14,732 | | | | | | | | 14,608 | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Adjustments to arrive at Summary Net Debt | | | | | | | | | | | | | | | | |
Guarantees | | | (367 | ) | | | | | | | (352 | ) | | | | |
Net Financial Assets 4 | | | (3,729 | ) | | | | | | | (4,068 | ) | | | | |
| | | | | | | | | | | | | | | | |
Summary Net Debt | | | 10,636 | | | | 8,805 | | | | 10,188 | | | | 8,516 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Summary Net Debt as a percentage of GDP | | | 21.7 | % 4 | | | | | | | 21.1 | % | | | | |
| | |
1. | | Amounts owed relating to federal accounting errors in prior years. See Note 10, page 92 of the 2007/08 public accounts for additional information. |
|
2. | | In 2007/08, the Government allocated $1.5 billion to the Teachers’ Retirement Allowances Fund (TRAF) increasing overall funding of the outstanding TRAF pension liability to 75%. In 2008/09, the Government will allocate $0.5 billion to the Civil Service Superannuation Plan. |
|
3. | | Provincial Borrowings and Guarantees are payable in Canadian and U.S. dollars. As at September 30, 2008 total provincial borrowings and guarantees were payable 88% in Canadian dollars and 12% in U.S. dollars. Of this total, General Government Programs borrowing and Other Crown Organizations borrowings was 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) which is fully hedged by U.S. dollar revenue. |
|
4. | | Net financial assets and Summary Net Debt as a percentage of GDP are presented as budgeted and have not been adjusted to reflect the impact of changes in other comprehensive income (OCI). Changes in OCI are based upon measurements at specific points in time and will be recognized when known. Given current economic conditions OCI adjustments are not expected until year-end. |
|
* | | The 2008/09 Forecast Per Capita data is based upon population figures at July 1, 2008, the March 31, 2008 Per Capita data is based upon population figures at April 1, 2008 as reported by Statistics Canada. |
- 6 -
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2008 |
ECONOMIC PERFORMANCE AND OUTLOOK
(Manitoba Economic Highlights — as of December 17, 2008)
Economic growth in Manitoba is expected to be weaker in 2008 relative to the 3.3% increase posted in 2007. Manitoba Finance’s most recent survey of private economic forecasters, completed December 17, shows real Gross Domestic Product (GDP) in Manitoba will grow 2.1% in 2008, above the projected national increase of 0.7% and below the 2.7% growth projected at the time of the 2008 Manitoba Budget. Manitoba’s economy also grew more strongly than Canada’s in 2006 and 2007.
For 2009, the survey estimates Manitoba’s real GDP growth will be 1.4%, ahead of the projected national increase of 0.3%.
Through the first eleven months of 2008, Manitoba’s employment has increased by 10,300 jobs, up 1.7% relative to the same period in 2007 and in line with the national increase. Manitoba’s full-time employment increased 2.3% while part-time employment declined by 0.5%. Over this same period, Manitoba’s unemployment rate averaged 4.1%, down from the 2007 annual unemployment rate of 4.4% and below the national rate of 6.1%. Manitoba’s unemployment rate this year is the lowest in over 30 years.
Through the first nine months of 2008, Manitoba’s retail sales increased 8.6% relative to the same period in 2007. Manitoba’s increase is second-best among provinces and well above the national increase of 4.7%. This follows a relatively strong performance last year, as retail sales rose 8.8% in 2007.
Manitoba housing starts in the first nine months of 2008 declined 4.6% relative to the same period in 2007. Single family units rose 0.8% while multiple units declined 14.4%. Overall housing starts in Canada have also declined this year, dropping 5.3% relative to the same period in 2007. In 2007, Manitoba housing starts were up 14.1% to 5,738, the highest level in 20 years.
In the first ten months of 2008, Manitoba manufacturing sales increased by 1.9% to $13.9 billion. Canadian sales increased 0.8%. Manufacturing is Manitoba’s largest industry, accounting for approximately 12% of GDP.
Manitoba’s foreign merchandise exports through October of 2008 increased 4.8%. Exports to the United States increased by 6.8% while exports to non-US markets were unchanged. Canada’s exports over the same period increased by 9.5%.
Manitoba farm cash receipts through the nine months of 2008 increased by 12.0%, just below the national increase of 12.5%. Receipts from crops are up 31.1%. Livestock receipts are down 8.3%, largely due to weaker receipts for hogs. In 2007, Manitoba farm cash receipts rose 17.0%.
In the first ten months of 2008, the Manitoba Consumer Price Index rose 2.2%, below the national increase of 2.5%. Energy and shelter were the major contributors to the increase. Manitoba’s consumer inflation has been relatively stable over the last several years, increasing by 2.0% in both 2006 and 2007.
Manitoba’s population reached 1,208,000 on July 1, 2008. This is an annual increase of 14,445 persons, which is the largest growth since 1983. Population grew 1.2%, from July 1, 2007. Canada’s increase over the same period was also 1.2%. Improvements in both interprovincial and international migration were largely responsible for the strong performance over the past year.
For updates and more details please see the Manitoba Economic Highlights at http://www.gov.mb.ca/finance/pdf/highlights.pdf
- 7 -
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2008 |
| | |
| | |
2008/09 Core Government Revenue by Source | | |
UNAUDITED | | Appendix I |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to September 30 | | Full Year |
| | 2008/09 | | Actual | | 2008/09 | | Actual |
($000s) | | Actual | | Budget | | Variance | | 2007/08 | | Forecast | | Budget | | Variance | | 2007/08 |
|
Income taxes | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individual Income Tax | | | 1,135,894 | | | | 1,135,844 | | | | 50 | | | | 1,063,463 | | | | 2,416,800 | | | | 2,312,100 | | | | 104,700 | | | | 2,284,669 | |
Corporation Income Tax | | | 154,900 | | | | 157,288 | | | | (2,388 | ) | | | 156,058 | | | | 391,200 | | | | 299,200 | | | | 92,000 | | | | 366,818 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal: Income Taxes | | | 1,290,794 | | | | 1,293,132 | | | | (2,338 | ) | | | 1,219,521 | | | | 2,808,000 | | | | 2,611,300 | | | | 196,700 | | | | 2,651,487 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Taxes | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation Capital Tax | | | 109,533 | | | | 78,511 | | | | 31,023 | | | | 87,112 | | | | 163,200 | | | | 123,200 | | | | 40,000 | | | | 165,779 | |
Gasoline Tax | | | 57,228 | | | | 60,143 | | | | (2,914 | ) | | | 66,237 | | | | 130,000 | | | | 137,000 | | | | (7,000 | ) | | | 152,472 | |
Insurance Corporations Tax | | | 32,221 | | | | 32,335 | | | | (114 | ) | | | 30,579 | | | | 63,500 | | | | 63,500 | | | | — | | | | 65,233 | |
Land Transfer Tax | | | 30,059 | | | | 27,630 | | | | 2,429 | | | | 26,454 | | | | 46,059 | | | | 43,600 | | | | 2,459 | | | | 44,731 | |
Levy for Health and Education | | | 143,351 | | | | 139,809 | | | | 3,543 | | | | 136,381 | | | | 349,400 | | | | 344,400 | | | | 5,000 | | | | 341,383 | |
Mining Tax | | | 83,170 | | | | 93,896 | | | | (10,726 | ) | | | 72,087 | | | | 80,000 | | | | 128,000 | | | | (48,000 | ) | | | 99,637 | |
Motive Fuel Tax | | | 38,504 | | | | 41,400 | | | | (2,896 | ) | | | 39,056 | | | | 90,100 | | | | 90,100 | | | | — | | | | 95,721 | |
Retail Sales Tax | | | 626,892 | | | | 616,549 | | | | 10,343 | | | | 576,195 | | | | 1,484,400 | | | | 1,469,400 | | | | 15,000 | | | | 1,391,072 | |
Tax Administration and Miscellaneous Taxes | | | 27,951 | | | | 27,701 | | | | 250 | | | | 28,097 | | | | 79,900 | | | | 79,900 | | | | — | | | | 81,792 | |
Tobacco Tax | | | 82,444 | | | | 76,716 | | | | 5,728 | | | | 83,492 | | | | 180,000 | | | | 170,000 | | | | 10,000 | | | | 190,627 | |
Other Taxes | | | 8,104 | | | | 7,199 | | | | 905 | | | | 6,517 | | | | 16,452 | | | | 17,100 | | | | (648 | ) | | | 13,671 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal: Other Taxes | | | 1,239,457 | | | | 1,201,887 | | | | 37,570 | | | | 1,152,207 | | | | 2,683,011 | | | | 2,666,200 | | | | 16,811 | | | | 2,642,118 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | �� | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fees and Other Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fines and Costs and Other Legal | | | 24,216 | | | | 22,001 | | | | 2,215 | | | | 21,190 | | | | 45,036 | | | | 44,091 | | | | 945 | | | | 41,911 | |
Minerals and Petroleum | | | 13,325 | | | | 7,798 | | | | 5,527 | | | | 6,502 | | | | 16,685 | | | | 9,386 | | | | 7,299 | | | | 13,000 | |
Automobile and Motor Carrier Licences and Fees | | | 57,616 | | | | 54,482 | | | | 3,134 | | | | 50,908 | | | | 106,092 | | | | 106,092 | | | | — | | | | 103,134 | |
Parks: Forestry and Other Conservation | | | 15,664 | | | | 11,399 | | | | 4,265 | | | | 13,106 | | | | 31,117 | | | | 34,083 | | | | (2,966 | ) | | | 32,168 | |
Water Power Rentals | | | 58,206 | | | | 53,843 | | | | 4,363 | | | | 58,439 | | | | 121,000 | | | | 105,000 | | | | 16,000 | | | | 117,323 | |
Service Fees and Other Miscellaneous Charges | | | 47,920 | | | | 44,844 | | | | 3,076 | | | | 42,905 | | | | 118,706 | | | | 113,854 | | | | 4,852 | | | | 134,645 | |
Revenue Sharing from SOAs | | | 10,523 | | | | 10,498 | | | | 25 | | | | 8,823 | | | | 20,994 | | | | 20,995 | | | | (1 | ) | | | 21,395 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal: Fees and Other Revenue | | | 227,469 | | | | 204,864 | | | | 22,605 | | | | 201,873 | | | | 459,630 | | | | 433,501 | | | | 26,129 | | | | 463,576 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Federal Transfers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equalization | | | 1,031,697 | | | | 1,031,697 | | | | — | | | | 892,490 | | | | 2,063,400 | | | | 2,063,400 | | | | — | | | | 1,825,796 | |
Canada Health Transfer (CHT) | | | 422,892 | | | | 422,892 | | | | — | | | | 403,514 | | | | 875,100 | | | | 845,800 | | | | 29,300 | | | | 816,684 | |
Canada Social Transfer (CST) | | | 189,019 | | | | 189,019 | | | | — | | | | 170,470 | | | | 387,400 | | | | 378,000 | | | | 9,400 | | | | 347,463 | |
Infrastructure Renewal | | | — | | | | — | | | | — | | | | — | | | | 25,000 | | | | 50,000 | | | | (25,000 | ) | | | 45,805 | |
Manitoba Floodway Expansion | | | 10,377 | | | | 18,500 | | | | (8,123 | ) | | | 13,897 | | | | 63,051 | | | | 75,233 | | | | (12,182 | ) | | | 73,887 | |
Shared Cost and Other Transfers | | | 96,789 | | | | 99,931 | | | | (3,142 | ) | | | 168,758 | | | | 206,572 | | | | 199,606 | | | | 6,966 | | | | 273,319 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal: Federal Transfers | | | 1,750,774 | | | | 1,762,039 | | | | (11,265 | ) | | | 1,649,129 | | | | 3,620,523 | | | | 3,612,039 | | | | 8,484 | | | | 3,382,954 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income of Government | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Business Enterprises (GBEs) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manitoba Liquor Control Commission | | | 76,000 | | | | 72,500 | | | | 3,500 | | | | 84,200 | | | | 227,300 | | | | 227,300 | | | | — | | | | 207,944 | |
Manitoba Lotteries Corporation | | | 150,600 | | | | 150,600 | | | | — | | | | 133,000 | | | | 301,200 | | | | 301,200 | | | | — | | | | 282,719 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal: Net Income of GBEs | | | 226,600 | | | | 223,100 | | | | 3,500 | | | | 217,200 | | | | 528,500 | | | | 528,500 | | | | — | | | | 490,663 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sinking Funds and Other Earnings | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Revenue | | | 4,735,094 | | | | 4,685,023 | | | | 50,071 | | | | 4,439,929 | | | | 10,099,664 | | | | 9,851,540 | | | | 248,124 | | | | 9,630,798 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 8 -
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2008 |
| | |
| | |
2008/09 Core Government Expenditure by Sector/Department | | |
UNAUDITED | | Appendix II |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to September 30 | | Full Year |
| | 2008/09 | | Actual | | 2008/09 | | Actual |
($000s) | | Actual | | Budget | | Variance | | 2007/08 | | Forecast | | Budget1 | | Variance | | 2007/08 |
|
Health and Healthy Living | | | 2,043,752 | | | | 2,009,226 | | | | 34,526 | | | | 1,894,166 | | | | 4,259,540 | | | | 4,170,022 | | | | 89,518 | | | | 3,932,214 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Education | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Advanced Education and Literacy | | | 293,069 | | | | 298,479 | | | | (5,410 | ) | | | 264,128 | | | | 578,707 | | | | 577,181 | | | | 1,526 | | | | 560,263 | |
Education, Citizenship and Youth | | | 741,865 | | | | 744,674 | | | | (2,809 | ) | | | 691,503 | | | | 1,405,797 | | | | 1,409,139 | | | | (3,342 | ) | | | 1,322,084 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Education | | | 1,034,934 | | | | 1,043,153 | | | | (8,219 | ) | | | 955,631 | | | | 1,984,504 | | | | 1,986,320 | | | | (1,816 | ) | | | 1,882,347 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Family Services and Housing | | | 575,200 | | | | 573,841 | | | | 1,359 | | | | 521,343 | | | | 1,248,554 | | | | 1,199,262 | | | | 49,292 | | | | 1,135,009 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Community, Economic and Resource Development | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aboriginal and Northern Affairs | | | 17,671 | | | | 21,450 | | | | (3,779 | ) | | | 16,280 | | | | 41,066 | | | | 41,366 | | | | (300 | ) | | | 39,511 | |
Agriculture, Food and Rural Initiatives | | | 51,429 | | | | 61,267 | | | | (9,838 | ) | | | 39,711 | | | | 262,752 | | | | 221,695 | | | | 41,057 | | | | 243,638 | |
Competitiveness, Training and Trade | | | 49,500 | | | | 48,303 | | | | 1,197 | | | | 40,056 | | | | 126,488 | | | | 125,908 | | | | 580 | | | | 110,696 | |
Conservation | | | 64,963 | | | | 67,258 | | | | (2,295 | ) | | | 64,490 | | | | 123,906 | | | | 124,683 | | | | (777 | ) | | | 117,162 | |
Infrastructure and Transportation | | | 233,850 | | | | 252,486 | | | | (18,636 | ) | | | 230,710 | | | | 555,001 | | | | 547,194 | | | | 7,807 | | | | 502,615 | |
Intergovernmental Affairs | | | 148,815 | | | | 149,109 | | | | (294 | ) | | | 136,179 | | | | 277,000 | | | | 274,048 | | | | 2,952 | | | | 251,345 | |
Science, Technology, Energy and Mines | | | 44,202 | | | | 46,388 | | | | (2,186 | ) | | | 43,309 | | | | 88,709 | | | | 90,729 | | | | (2,020 | ) | | | 89,961 | |
Water Stewardship | | | 13,874 | | | | 15,998 | | | | (2,124 | ) | | | 12,105 | | | | 33,642 | | | | 34,141 | | | | (499 | ) | | | 28,705 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Community, Economic and Resource Development | | | 624,304 | | | | 662,259 | | | | (37,955 | ) | | | 582,840 | | | | 1,508,564 | | | | 1,459,764 | | | | 48,800 | | | | 1,383,633 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Justice and Other Expenditures | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Legislative Assembly | | | 15,244 | | | | 16,239 | | | | (995 | ) | | | 21,142 | | | | 35,330 | | | | 35,064 | | | | 265 | | | | 40,093 | |
Executive Council | | | 1,752 | | | | 1,790 | | | | (38 | ) | | | 1,582 | | | | 3,671 | | | | 3,698 | | | | (27 | ) | | | 3,316 | |
Civil Service Commission | | | 2,911 | | | | 3,064 | | | | (153 | ) | | | 2,551 | | | | 6,285 | | | | 6,292 | | | | (7 | ) | | | 5,660 | |
Culture, Heritage, Tourism and Sport | | | 47,494 | | | | 47,443 | | | | 51 | | | | 45,794 | | | | 89,800 | | | | 89,000 | | | | 800 | | | | 126,392 | |
Employee Pensions and Other Costs | | | 40,612 | | | | 39,443 | | | | 1,169 | | | | 36,788 | | | | 83,467 | | | | 79,604 | | | | 3,863 | | | | 91,694 | |
Finance | | | 68,744 | | | | 70,250 | | | | (1,506 | ) | | | 71,368 | | | | 102,206 | | | | 103,757 | | | | (1,551 | ) | | | 96,512 | |
Healthy Child Manitoba | | | 12,136 | | | | 12,706 | | | | (570 | ) | | | 11,400 | | | | 27,176 | | | | 27,180 | | | | (4 | ) | | | 25,331 | |
Justice | | | 150,312 | | | | 153,194 | | | | (2,882 | ) | | | 135,400 | | | | 378,966 | | | | 352,210 | | | | 26,756 | | | | 335,592 | |
Labour and Immigration | | | 21,445 | | | | 23,292 | | | | (1,847 | ) | | | 17,016 | | | | 56,352 | | | | 51,793 | | | | 4,559 | | | | 44,491 | |
Manitoba Seniors and Healthy Aging Secretariat | | | 526 | | | | 731 | | | | (205 | ) | | | 441 | | | | 1,732 | | | | 1,765 | | | | (33 | ) | | | 1,232 | |
Enabling Appropriations | | | 1,118 | | | | 1,785 | | | | (667 | ) | | | 804 | | | | 9,387 | | | | 9,437 | | | | (50 | ) | | | 3,370 | |
Other Appropriations | | | 23,255 | | | | 35,697 | | | | (12,442 | ) | | | 15,619 | | | | 39,583 | | | | 26,377 | | | | 13,206 | | | | 34,475 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Justice and Other Expenditures | | | 385,549 | | | | 405,634 | | | | (20,085 | ) | | | 359,905 | | | | 833,955 | | | | 786,177 | | | | 47,777 | | | | 808,158 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less: Year-End Lapse2 | | | — | | | | — | | | | — | | | | — | | | | (45,000 | ) | | | (65,000 | ) | | | 20,000 | | | | — | |
Debt Servicing Costs | | | 133,124 | | | | 202,014 | | | | (68,890 | ) | | | 136,518 | | | | 257,500 | | | | 262,500 | | | | (5,000 | ) | | | 251,033 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Expenditure | | | 4,796,863 | | | | 4,896,127 | | | | (99,264 | ) | | | 4,450,402 | | | | 10,047,617 | | | | 9,799,045 | | | | 248,571 | | | | 9,392,394 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtract: Total Expenditue Estimates(above) from Total Revenue Estimate (Appendix I) | | | 4,735,094 | | | | 4,685,023 | | | | 50,071 | | | | 4,439,929 | | | | 10,099,664 | | | | 9,851,540 | | | | 248,124 | | | | 9,630,798 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Result for the Year | | | (61,769 | ) | | | (211,104 | ) | | | 149,335 | | | | (10,473 | ) | | | 52,047 | | | | 52,495 | | | | (447 | ) | | | 238,404 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transfer to Debt Retirement | | | — | | | | �� | | | | — | | | | — | | | | (110,495 | ) | | | (110,495 | ) | | | — | | | | (110,495 | ) |
Transfer from / (to) Fiscal Stabilization | | | — | | | | — | | | | — | | | | — | | | | 60,000 | | | | 60,000 | | | | — | | | | (127,928 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Result for the Year | | | (61,769 | ) | | | (211,104 | ) | | | 149,335 | | | | (10,473 | ) | | | 1,552 | | | | 2,000 | | | | (447 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
1. | | Budget figures are adjusted to include Enabling Appropriations |
|
2. | | The Year-End Lapse includes the projected adjustment resulting from the implementation of expenditure management measures. |
- 9 -
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2008 |
| | |
| | |
Core Government Capital Investment | | |
UNAUDITED | | Appendix III |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to September 30 | | Full Year |
| | 2008/09 | | 2007/08 | | 2008/09 | | Actual |
($000s) | | Actual | | Estimated | | Variance | | Actual | | Forecast | | Budget | | Variance | | 2007/08 |
|
General Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Government Services Capital Projects | | | 39,754 | | | | 36,139 | | | | 3,615 | | | | 8,601 | | | | 101,300 | | | | 88,000 | | | | 13,300 | | | | 58,095 | |
Transportation Equipment and Other Capital | | | 1,227 | | | | 6,740 | | | | (5,513 | ) | | | 469 | | | | 29,111 | | | | 23,719 | | | | 5,392 | | | | 18,758 | |
Information Technology Projects | | | 1,940 | | | | 3,749 | | | | (1,809 | ) | | | 600 | | | | 18,057 | | | | 19,805 | | | | (1,748 | ) | | | 15,170 | |
Other Equipment and Buildings | | | 64 | | | | 882 | | | | (818 | ) | | | 100 | | | | 3,926 | | | | 4,553 | | | | (627 | ) | | | 1,492 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 42,985 | | | | 47,510 | | | | (4,525 | ) | | | 9,770 | | | | 152,394 | | | | 136,077 | | | | 16,317 | | | | 93,515 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Infrastructure Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provincial Roads, Highways and Airport Infrastructure | | | 101,860 | | | | 143,935 | | | | (42,075 | ) | | | 24,294 | | | | 230,583 | | | | 249,883 | | | | (19,300 | ) | | | 231,868 | |
Manitoba Floodway Expansion | | | 44,580 | | | | 59,650 | | | | (15,070 | ) | | | 10,600 | | | | 139,000 | | | | 172,009 | | | | (33,009 | ) | | | 155,992 | |
Water Control Infrastructure | | | 1,407 | | | | 6,015 | | | | (4,608 | ) | | | 44 | | | | 8,900 | | | | 11,400 | | | | (2,500 | ) | | | 7,443 | |
Parks, Cottage and Camping Projects | | | 672 | | | | 2,348 | | | | (1,676 | ) | | | 845 | | | | 9,636 | | | | 9,711 | | | | (75 | ) | | | 9,516 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 148,519 | | | | 211,948 | | | | (63,429 | ) | | | 35,783 | | | | 388,119 | | | | 443,003 | | | | (54,884 | ) | | | 404,819 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital Investment | | | 191,504 | | | | 259,458 | | | | (67,954 | ) | | | 45,553 | | | | 540,513 | | | | 579,080 | | | | (38,567 | ) | | | 498,334 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
- 10 -