Exhibit 99.1
Province of Manitoba
2010/11 Quarterly Financial Report
April to September 2010
CONTENTS
Introduction
Quarterly Financial Results
INTRODUCTION
Budget 2010 provided the 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. Manitoba’s summary budget aligns with the accounting standards set by the Public Sector Accounting Board and fully reflects Generally Accepted Accounting Principles (GAAP). A summary budget presents a more complete picture of how the provincial government and the other related entities operate as a whole and what the total cost is of providing services and programs to people in Manitoba.
The financial information in this quarterly financial report is presented in the same format as the budget. The second quarter financial report presents information on the GRE for the six months ending September 30, 2010 as well as an updated financial forecast for the current fiscal year. Prior years’ experience has shown a trend of positive variances in the actual results of the Other Reporting Entities (ORE). Consistent with this trend, a year-end adjustment, or lapse, has been included in the ORE forecast beginning with this report.
-1-
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2010 |
GOVERNMENT REPORTING ENTITY (GRE)
Budget 2010 introduced a five-year plan to position the province for the global economic recovery and return the province to surplus.
For fiscal year 2010/11 the forecast for summary net income is a loss of $471 million. This is a $74 million improvement from the projection in the five-year plan.
The improvement reflects core government results being $40 million better than budget and the ORE improving $34 million from budget. Prior to the inclusion of the year-end adjustment in the ORE the GRE was anticipated to improve by $37 million.
At the end of the second quarter, core government revenue is forecast to be $284 million higher than budget primarily as a result of revised federal estimates for both individual income tax — $160 million and corporation income tax — $70 million. Other taxes are forecast to be higher than budget due to strength in mining, corporations and tobacco taxes, partially offset by a lower than anticipated increase in retail sales tax.
Projections from other reporting entities result in an improvement in the government business enterprises (GBEs) of $9 million, primarily as a result of Manitoba Hydro’s forecast being higher than budget, offset by a decrease in Manitoba Public Insurance. Other variances include post secondary institutions reflecting higher than budgeted results, while lower than anticipated net income from Manitoba Agricultural Services Corporation reflects unseasonable weather.
As noted at the end of the first quarter, severe spring and summer flooding and forest fire suppression in northern Manitoba have resulted in unbudgeted emergency expenditures in core government. The October weather event that caused damage in and around Lake Winnipeg is expected to result in further emergency expenditures. An updated forecast for emergency expenditures will be available in the third quarter financial report.
Core government expenditure pressures continue in supports for health care — $71 million; families — $67 million; and public safety and corrections — $24 million. While the net result for core government has improved from budget, the government continues to monitor these pressures.
Projection of Summary Net Income/(Loss)
For the Fiscal Year Ending March 31, 2011
UNAUDITED
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2010/11 Second Quarter Forecast | | | 2010/11 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 | | | 10,502 | | | | 2,505 | | | | 13,007 | | | | | 10,218 | | | | 2,502 | | | | 12,720 | | | | 287 | |
Expenditure | | | 10,999 | | | | 2,479 | | | | 13,478 | | | | | 10,755 | | | | 2,510 | | | | 13,265 | | | | 213 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Result for the Year | | | (497 | ) | | | 26 | | | | (471 | ) | | | | (537 | ) | | | (8 | ) | | | (545 | ) | | | 74 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transfer from/(to) Fiscal Stabilization Account | | | 38 | | | | (38 | ) | | | — | | | | | 38 | | | | (38 | ) | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income/(Loss) | | | (459 | ) | | | (12 | ) | | | (471 | ) | | | | (499 | ) | | | (46 | ) | | | (545 | ) | | | 74 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
* | | Includes a year-end adjustment of $37 million |
-2-
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2010 |
QUARTERLY FINANCIAL RESULTS
The unaudited net result of the GRE for the first six months of the fiscal year is $127 million, $11 million better than estimated. The variance is the net result of revenue being $55 million higher than anticipated and expenditure being $44 million higher than estimated.
The six-month revenue variance is mainly due to net income of GBEs being $49 million higher and other taxes being $24 million higher than estimated as the result of timing. These increases were partially offset by fees and other revenue being $23 million lower than estimated.
Expenditure variances are also primarily the result of timing of payments.
Government Reporting Entity Operating Statement
UNAUDITED
| | | | | | | | | | | | | | | | |
| | Year-to-Date to September 30 |
| | 2010/11 | | 2009/10 |
($000s) | | Actual | | Estimated | | Variance | | Actual |
|
| | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | |
Income Taxes | | | 1,318,040 | | | | 1,314,952 | | | | 3,088 | | | | 1,296,547 | |
Other Taxes | | | 1,581,678 | | | | 1,557,759 | | | | 23,919 | | | | 1,560,444 | |
Fees and Other Revenue | | | 880,609 | | | | 904,098 | | | | (23,489 | ) | | | 899,848 | |
Federal Transfers | | | 2,094,695 | | | | 2,090,160 | | | | 4,535 | | | | 1,982,493 | |
Net Income of Government Business Enterprises | | | 318,789 | | | | 269,517 | | | | 49,272 | | | | 247,949 | |
Sinking Funds and Other Earnings | | | 102,482 | | | | 104,272 | | | | (1,790 | ) | | | 132,379 | |
| | | | | | | | | | | | | | | | |
Total Revenue | | | 6,296,293 | | | | 6,240,758 | | | | 55,535 | | | | 6,119,660 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Expenditure | | | | | | | | | | | | | | | | |
Health and Healthy Living | | | 2,476,717 | | | | 2,470,571 | | | | 6,146 | | | | 2,396,008 | |
Education | | | 1,505,793 | | | | 1,457,081 | | | | 48,712 | | | | 1,307,541 | |
Family Services and Consumer Affairs | | | 655,146 | | | | 666,215 | | | | (11,069 | ) | | | 691,739 | |
Community, Economic and Resource Development | | | 795,024 | | | | 782,651 | | | | 12,373 | | | | 673,483 | |
Justice and Other Expenditures | | | 388,312 | | | | 394,619 | | | | (6,307 | ) | | | 416,406 | |
Debt Servicing Costs | | | 348,711 | | | | 354,235 | | | | (5,524 | ) | | | 378,562 | |
| | | | | | | | | | | | | | | | |
Total Expenditure | | | 6,169,703 | | | | 6,125,372 | | | | 44,331 | | | | 5,863,739 | |
| | | | | | | | | | | | | | | | |
Net Result | | | 126,590 | | | | 115,386 | | | | 11,204 | | | | 255,921 | |
| | | | | | | | | | | | | | | | |
Transfer to Debt Retirement Account | | | — | | | | — | | | | — | | | | (20,000 | ) |
| | | | | | | | | | | | | | | | |
Net Income/(Loss) | | | 126,590 | | | | 115,386 | | | | 11,204 | | | | 235,921 | |
| | | | | | | | | | | | | | | | |
Core government revenue and expenditure details are provided in Appendix I and II on pages 7 and 8.
-3-
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2010 |
Infrastructure and Capital Asset Renewal
Expenditures for infrastructure and capital asset renewal in 2010/11 are forecast to be $1.6 billion. The projects are supported by $154 million in federal infrastructure renewal funding.
Based on principles of sound financial management, Manitoba has been able to increase the assets of the province while maintaining a manageable level of debt. Budget 2010 provides the resources for upgrading Manitoba’s roads and highways, wastewater treatment plants, health facilities across the province, building and restoring much needed social housing and modernizing our schools and post-secondary institutions.
As borrowings may be used to finance capital related projects, net debt may grow in absolute terms from time to time as needed investments in capital assets — like the Red River Floodway, highway infrastructure and economic stimulus investments — are made. It is therefore important to measure change in net debt against the growth of the economy. As a result of the decision to continue to invest in infrastructure projects to create jobs and stimulate the economy, an increase in the net debt to GDP ratio to 26.8% was projected in Budget 2010. For fiscal year 2010/11, summary net debt to GDP is currently forecast to be 25.1%.
At the end of the second quarter, $304 million in core government capital investments have been made, with a projected investment of $792 million by fiscal year-end.
Core government capital investment details are provided in Appendix III on page 9.
SPECIAL ACCOUNTS
Fiscal Stabilization
The budgeted draw for 2010/11 includes funds advanced by the Government of Canada in previous years for health programming of $25 million and $8 million for requirements related to ecoTrust funds as well as $6 million for the interest expense associated with the core government operating shortfall. Manitoba’s Five-Year Economic Plan includes using an estimated $600 million of the funds set aside in this Account to retire a portion of the debt and interest expense associated with the core government operating shortfalls during the economic recovery period. In 2010/11, $90 million will be withdrawn for debt repayment.
Debt Retirement
The account has been collapsed in 2010/11 and the entire balance of $145 million has been utilized as part of the five-year plan to repay general purpose debt.
Pension Assets
The trust conditions of the funds held in the Pension Asset Fund are irrevocably restricted for pension purposes only. As a result of this restriction, these funds are classified as pension assets and will be accounted for and reported in keeping with GAAP for senior governments.
The fund balance is projected to increase in 2010/11 as a result of the government’s plan to continue addressing the unfunded liability for the Civil Service Superannuation Fund and net investment earnings.
Net investment earnings include the expected rate of return during the year and adjustments to market related value. Under GAAP, market fluctuations of pension assets are not recorded in the year in which they occur but are recognized over the employee average remaining service life (EARSL).
-4-
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2010 |
PROVINCIAL BORROWINGS, GUARANTEES AND OBLIGATIONS
Manitoba’s borrowing requirement identified in the 2010 Budget was $3.4 billion including refinancing of $1.3 billion and new cash requirements of $2.4 billion, offset by a repayment of $338 million. New cash requirements are required for general Government purposes, capital investments by departments, Manitoba Hydro and for the funding of the unfunded pension liability for the Civil Service Superannuation Plan. Estimated repayments are primarily for general purpose borrowings. At the end of the second quarter the requirement has been revised to $3.3 billion to reflect better than forecast results for fiscal years 2009/10 and 2010/11.
For the period of April 1, 2010 to September 30, 2010, $114.7 million was raised through the issue of Builder Bonds and $1.7 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. The total of outstanding provincial borrowings fluctuates during the fiscal year as a result of the timing of borrowing activities of the province. The forecast for the year end has been updated to reflect this as shown in the table on the following page.
-5-
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2010 |
Provincial Borrowings, Guarantees and Obligations
| | | | | | | | | | | | | | | | |
| | 2010/11 Forecast | | March 31, 2010 |
| | $ millions | | $ Per Capita* | | $ millions | | $ Per Capita* |
Provincial Borrowings, Guarantees and Obligations | | | | | | | | | | | | | | | | |
General Government Programs | | | 6,970 | | | | 5,642 | | | | 6,831 | | | | 5,541 | |
General Government Programs — Pensions1 | | | 2,355 | | | | 1,906 | | | | 2,175 | | | | 1,764 | |
Manitoba Hydro | | | 8,574 | | | | 6,940 | | | | 7,730 | | | | 6,271 | |
Other Crown Organizations | | | 1,587 | | | | 1,285 | | | | 1,478 | | | | 1,199 | |
Health Facilities | | | 1,005 | | | | 814 | | | | 949 | | | | 770 | |
Government Enterprises and Other2 | | | 58 | | | | 47 | | | | 65 | | | | 53 | |
Capital Investments | | | 2,571 | | | | 2,081 | | | | 1,846 | | | | 1,498 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Subtotal3 | | | 23,120 | | | | 18,715 | | | | 21,074 | | | | 17,096 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Other Obligations | | | | | | | | | | | | | | | | |
Pension Liability | | | 6,611 | | | | | | | | 6,392 | | | | | |
Pension Asset Fund | | | (4,838 | ) | | | | | | | (4,592 | ) | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net Pension Liability | | | 1,773 | | | | | | | | 1,800 | | | | | |
Debt incurred for and repayable by the Manitoba Hydro Electric Board and Manitoba Lotteries Corporation | | | (8,564 | ) | | | | | | | (8,289 | ) | | | | |
Education and Health Debt held by Government Enterprises | | | 466 | | | | | | | | 502 | | | | | |
Other Debt of Crown Organizations | | | 397 | | | | | | | | 270 | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Subtotal | | | (5,928 | ) | | | | | | | (5,717 | ) | | | | |
| | | | | | | | | | | | | | | | |
Total Provincial Borrowings, Guarantees and Obligations | | | 17,192 | | | | | | | | 15,357 | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Adjustments to arrive at Summary Net Debt | | | | | | | | | | | | | | | | |
Guarantees | | | (170 | ) | | | | | | | (353 | ) | | | | |
Net Financial Assets | | | (3,645 | ) | | | | | | | (3,210 | ) | | | | |
| | | | | | | | | | | | | | | | |
Summary Net Debt4 | | | 13,377 | | | | 10,828 | | | | 11,794 | | | | 9,568 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Summary Net Debt as a percentage of GDP | | | 25.1 | % | | | | | | | 23.5 | % | | | | |
Notes: Provincial Borrowings, Guarantees and Obligations
| | |
1. | | In 2010/11, the Government plans to allocate an additional $180 million to address pension obligations for the civil service. |
|
2. | | Includes amounts owed relating to federal accounting errors in prior years. See Note 10, page 95 of the 2009/10 Public Accounts for additional information. |
|
3. | | Provincial Borrowings and Guarantees are payable in Canadian and U.S. dollars. As at September 30, 2010, total provincial borrowings and guarantees were payable 91% in Canadian dollars and 9% 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 74% in Canadian dollars (72% at March 31, 2010) and 26% in U.S. dollars (28% at March 31, 2010). |
|
4. | | No projection for other comprehensive income has been included in the 2010/11 forecast. |
|
* | | The per capita data for 2010/11 is based upon population figures at July 1, 2010 and the March 31, 2010 per capita data is based upon population figures at April 1, 2010 as reported by Statistics Canada. |
-6-
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2010 |
| | |
2010/11 Core Government Revenue by Source | | Appendix I |
UNAUDITED | | |
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to September 30 | | Full Year |
| | 2010/11 | | 2009/10 | | 2010/11 | | Actual |
($000s) | | Actual | | Estimated | | Variance | | Actual | | Forecast | | Budget | | Variance | | 2009/10 |
|
Income taxes | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individual Income Tax | | | 1,175,120 | | | | 1,185,967 | | | | (10,847 | ) | | | 1,158,199 | | | | 2,580,400 | | | | 2,420,500 | | | | 159,900 | | | | 2,401,381 | |
Corporation Income Tax | | | 142,920 | | | | 128,985 | | | | 13,935 | | | | 138,348 | | | | 317,300 | | | | 246,900 | | | | 70,400 | | | | 257,081 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal: Income Taxes | | | 1,318,040 | | | | 1,314,952 | | | | 3,088 | | | | 1,296,547 | | | | 2,897,700 | | | | 2,667,400 | | | | 230,300 | | | | 2,658,462 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Taxes | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporations Taxes | | | 124,547 | | | | 113,314 | | | | 11,233 | | | | 125,788 | | | | 214,200 | | | | 196,200 | | | | 18,000 | | | | 233,159 | |
Gasoline Tax | | | 62,135 | | | | 59,376 | | | | 2,759 | | | | 58,683 | | | | 141,300 | | | | 141,300 | | | | — | | | | 139,808 | |
Land Transfer Tax | | | 34,838 | | | | 31,400 | | | | 3,438 | | | | 30,175 | | | | 56,337 | | | | 51,000 | | | | 5,337 | | | | 53,661 | |
Levy for Health and Education | | | 149,205 | | | | 151,791 | | | | (2,586 | ) | | | 146,113 | | | | 377,650 | | | | 377,650 | | | | — | | | | 364,736 | |
Mining Tax | | | 6,632 | | | | 5,469 | | | | 1,163 | | | | — | | | | 20,000 | | | | 6,000 | | | | 14,000 | | | | 9,924 | |
Motive Fuel Tax | | | 38,127 | | | | 36,502 | | | | 1,625 | | | | 35,510 | | | | 88,600 | | | | 88,600 | | | | — | | | | 90,158 | |
Retail Sales Tax | | | 673,180 | | | | 688,131 | | | | (14,951 | ) | | | 661,162 | | | | 1,638,600 | | | | 1,668,600 | | | | (30,000 | ) | | | 1,569,845 | |
Tobacco Tax | | | 105,916 | | | | 101,002 | | | | 4,914 | | | | 93,693 | | | | 232,000 | | | | 225,000 | | | | 7,000 | | | | 215,543 | |
Other Taxes | | | 5,038 | | | | 5,642 | | | | (604 | ) | | | 4,707 | | | | 10,875 | | | | 10,948 | | | | (73 | ) | | | 11,664 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal: Other Taxes | | | 1,199,618 | | | | 1,192,627 | | | | 6,991 | | | | 1,155,831 | | | | 2,779,562 | | | | 2,765,298 | | | | 14,264 | | | | 2,688,498 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fees and Other Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fines and Costs and Other Legal | | | 24,704 | | | | 24,938 | | | | (234 | ) | | | 20,527 | | | | 50,321 | | | | 50,190 | | | | 131 | | | | 44,729 | |
Minerals and Petroleum | | | 16,332 | | | | 12,569 | | | | 3,763 | | | | 10,841 | | | | 21,721 | | | | 12,261 | | | | 9,460 | | | | 17,361 | |
Automobile and Motor Carrier Licences and Fees | | | 67,970 | | | | 65,039 | | | | 2,931 | | | | 66,328 | | | | 118,026 | | | | 118,026 | | | | — | | | | 126,925 | |
Parks: Forestry and Other Conservation | | | 13,459 | | | | 8,650 | | | | 4,809 | | | | 12,764 | | | | 30,543 | | | | 30,144 | | | | 399 | | | | 34,080 | |
Water Power Rentals | | | 53,669 | | | | 51,618 | | | | 2,051 | | | | 56,226 | | | | 114,000 | | | | 110,000 | | | | 4,000 | | | | 114,745 | |
Service Fees and Other Miscellaneous Charges | | | 46,405 | | | | 46,918 | | | | (513 | ) | | | 46,982 | | | | 131,250 | | | | 128,509 | | | | 2,741 | | | | 141,071 | |
Revenue Sharing from SOAs | | | 12,558 | | | | 12,716 | | | | (158 | ) | | | 11,940 | | | | 25,430 | | | | 25,430 | | | | — | | | | 24,380 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal: Fees and Other Revenue | | | 235,097 | | | | 222,448 | | | | 12,649 | | | | 225,608 | | | | 491,291 | | | | 474,560 | | | | 16,731 | | | | 503,291 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Federal Transfers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equalization | | | 1,088,506 | | | | 1,088,506 | | | | — | | | | 1,031,697 | | | | 2,001,517 | | | | 2,001,500 | | | | 17 | | | | 2,063,394 | |
Canada Health Transfer (CHT) | | | 476,679 | | | | 476,679 | | | | — | | | | 451,663 | | | | 953,358 | | | | 953,358 | | | | — | | | | 897,402 | |
Canada Social Transfer (CST) | | | 202,349 | | | | 202,349 | | | | — | | | | 196,170 | | | | 404,698 | | | | 404,698 | | | | — | | | | 392,184 | |
Health Funds | | | 4,803 | | | | 4,409 | | | | 394 | | | | 7,480 | | | | 12,055 | | | | 9,038 | | | | 3,017 | | | | 12,357 | |
Infrastructure Renewal | | | 239 | | | | — | | | | 239 | | | | — | | | | 154,322 | | | | 150,822 | | | | 3,500 | | | | 55,441 | |
Manitoba Floodway Expansion | | | 3,463 | | | | 7,000 | | | | (3,537 | ) | | | 3,490 | | | | 39,869 | | | | 39,869 | | | | — | | | | 35,571 | |
Shared Cost and Other Transfers | | | 90,284 | | | | 86,063 | | | | 4,221 | | | | 81,045 | | | | 208,025 | | | | 191,610 | | | | 16,415 | | | | 219,812 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal: Federal Transfers | | | 1,866,323 | | | | 1,865,006 | | | | 1,317 | | | | 1,771,545 | | | | 3,773,844 | | | | 3,750,895 | | | | 22,949 | | | | 3,676,161 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Income of Government | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Business Enterprises (GBEs) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manitoba Liquor Control Commission | | | 84,300 | | | | 83,100 | | | | 1,200 | | | | 78,200 | | | | 246,800 | | | | 246,800 | | | | — | | | | 233,677 | |
Manitoba Lotteries Corporation | | | 154,850 | | | | 154,850 | | | | — | | | | 155,800 | | | | 312,700 | | | | 312,700 | | | | — | | | | 306,673 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subtotal: Net Income of GBEs | | | 239,150 | | | | 237,950 | | | | 1,200 | | | | 234,000 | | | | 559,500 | | | | 559,500 | | | | — | | | | 540,350 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Revenue | | | 4,858,228 | | | | 4,832,983 | | | | 25,245 | | | | 4,683,531 | | | | 10,501,897 | | | | 10,217,653 | | | | 284,244 | | | | 10,066,762 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-7-
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2010 |
| | |
2010/11 Core Government Expenditure by Sector/Department | | Appendix II |
UNAUDITED | | |
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to September 30 | | Full Year |
| | 2010/11 | | 2009/10 | | 2010/11 | | Actual |
($000s) | | Actual | | Estimated | | Variance | | Actual | | Forecast | | Budget1 | | Variance | | 2009/102 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Health and Healthy Living | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Health | | | 2,264,558 | | | | 2,250,819 | | | | 13,739 | | | | 2,173,536 | | | | 4,748,949 | | | | 4,677,818 | | | | 71,131 | | | | 4,470,131 | |
Healthy Living, Youth and Seniors | | | 37,668 | | | | 41,934 | | | | (4,266 | ) | | | 37,371 | | | | 76,139 | | | | 76,635 | | | | (496 | ) | | | 71,710 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Health and Healthy Living | | | 2,302,226 | | | | 2,292,753 | | | | 9,473 | | | | 2,210,907 | | | | 4,825,088 | | | | 4,754,453 | | | | 70,635 | | | | 4,541,841 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Education | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Advanced Education and Literacy | | | 323,998 | | | | 325,678 | | | | (1,680 | ) | | | 315,790 | | | | 625,263 | | | | 627,157 | | | | (1,894 | ) | | | 599,652 | |
Education | | | 795,481 | | | | 814,823 | | | | (19,342 | ) | | | 765,971 | | | | 1,508,402 | | | | 1,506,790 | | | | 1,612 | | | | 1,464,238 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Education | | | 1,119,479 | | | | 1,140,501 | | | | (21,022 | ) | | | 1,081,761 | | | | 2,133,665 | | | | 2,133,947 | | | | (282 | ) | | | 2,063,890 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Family Services and Consumer Affairs | | | 642,610 | | | | 656,111 | | | | (13,501 | ) | | | 618,127 | | | | 1,374,162 | | | | 1,307,034 | | | | 67,128 | | | | 1,290,656 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Community, Economic and Resource Development | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aboriginal and Northern Affairs | | | 19,156 | | | | 20,514 | | | | (1,358 | ) | | | 20,072 | | | | 37,434 | | | | 37,357 | | | | 77 | | | | 41,045 | |
Agriculture, Food and Rural Initiatives | | | 60,690 | | | | 71,098 | | | | (10,408 | ) | | | 52,543 | | | | 212,757 | | | | 216,894 | | | | (4,137 | ) | | | 219,879 | |
Conservation | | | 68,992 | | | | 69,425 | | | | (433 | ) | | | 73,136 | | | | 127,450 | | | | 127,296 | | | | 154 | | | | 134,420 | |
Entrepreneurship, Training and Trade | | | 57,483 | | | | 61,385 | | | | (3,902 | ) | | | 53,487 | | | | 149,675 | | | | 150,909 | | | | (1,234 | ) | | | 155,204 | |
Housing and Community Development | | | 27,465 | | | | 27,992 | | | | (527 | ) | | | 24,506 | | | | 71,601 | | | | 72,336 | | | | (735 | ) | | | 68,810 | |
Infrastructure and Transportation | | | 251,690 | | | | 266,711 | | | | (15,021 | ) | | | 250,422 | | | | 632,350 | | | | 629,506 | | | | 2,844 | | | | 575,147 | |
Innovation, Energy and Mines | | | 42,981 | | | | 39,946 | | | | 3,035 | | | | 38,342 | | | | 78,263 | | | | 76,105 | | | | 2,158 | | | | 76,188 | |
Local Government | | | 142,053 | | | | 151,406 | | | | (9,353 | ) | | | 130,408 | | | | 251,921 | | | | 256,629 | | | | (4,708 | ) | | | 247,604 | |
Water Stewardship | | | 14,949 | | | | 16,750 | | | | (1,801 | ) | | | 15,346 | | | | 33,255 | | | | 33,926 | | | | (671 | ) | | | 32,317 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Community, Economic and Resource Development | | | 685,459 | | | | 725,227 | | | | (39,768 | ) | | | 658,262 | | | | 1,594,706 | | | | 1,600,958 | | | | (6,252 | ) | | | 1,550,614 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Justice and Other Expenditures | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Legislative Assembly | | | 17,990 | | | | 18,894 | | | | (904 | ) | | | 17,228 | | | | 39,363 | | | | 39,263 | | | | 100 | | | | 36,098 | |
Executive Council | | | 2,049 | | | | 1,907 | | | | 142 | | | | 1,976 | | | | 3,938 | | | | 4,027 | | | | (89 | ) | | | 4,118 | |
Civil Service Commission | | | 9,373 | | | | 9,575 | | | | (202 | ) | | | 10,420 | | | | 20,710 | | | | 20,880 | | | | (170 | ) | | | 20,400 | |
Culture, Heritage and Tourism | | | 34,372 | | | | 35,464 | | | | (1,092 | ) | | | 36,756 | | | | 63,418 | | | | 63,458 | | | | (40 | ) | | | 68,799 | |
Employee Pensions and Other Costs | | | (2,722 | ) | | | (3,101 | ) | | | 379 | | | | (3,219 | ) | | | 18,060 | | | | 18,060 | | | | — | | | | 8,059 | |
Finance | | | 63,066 | | | | 63,765 | | | | (699 | ) | | | 63,215 | | | | 89,413 | | | | 90,148 | | | | (735 | ) | | | 87,256 | |
Justice | | | 152,368 | | | | 152,921 | | | | (553 | ) | | | 146,930 | | | | 431,453 | | | | 407,034 | | | | 24,419 | | | | 408,941 | |
Labour and Immigration | | | 25,307 | | | | 25,807 | | | | (500 | ) | | | 23,759 | | | | 60,680 | | | | 61,132 | | | | (452 | ) | | | 58,296 | |
Sport | | | 6,302 | | | | 6,302 | | | | — | | | | 8,686 | | | | 11,919 | | | | 11,919 | | | | — | | | | 11,914 | |
Enabling Appropriations | | | 2,083 | | | | 2,814 | | | | (731 | ) | | | 1,367 | | | | 11,066 | | | | 11,328 | | | | (262 | ) | | | 2,932 | |
Other Appropriations | | | 31,965 | | | | 33,808 | | | | (1,843 | ) | | | 20,719 | | | | 105,707 | | | | 30,151 | | | | 75,556 | | | | 173,876 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Justice and Other Expenditures | | | 342,153 | | | | 348,156 | | | | (6,003 | ) | | | 327,837 | | | | 855,727 | | | | 757,400 | | | | 98,327 | | | | 880,689 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less: Year-End Lapse | | | — | | | | — | | | | — | | | | — | | | | (32,500 | ) | | | (65,000 | ) | | | 32,500 | | | | — | |
Debt Servicing Costs | | | 98,997 | | | | 103,828 | | | | (4,831 | ) | | | 102,903 | | | | 248,285 | | | | 265,785 | | | | (17,500 | ) | | | 240,194 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Expenditure | | | 5,190,924 | | | | 5,266,576 | | | | (75,652 | ) | | | 4,999,797 | | | | 10,999,133 | | | | 10,754,577 | | | | 244,556 | | | | 10,567,884 | |
Subtract: Total Expenditure Estimates(above) from Total Revenue Estimate (Appendix I) | | | 4,858,228 | | | | 4,832,983 | | | | 25,245 | | | | 4,683,531 | | | | 10,501,897 | | | | 10,217,653 | | | | 284,244 | | | | 10,066,762 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Result for the Year (before transfers) | | | (332,696 | ) | | | (433,593 | ) | | | 100,897 | | | | (316,267 | ) | | | (497,236 | ) | | | (536,924 | ) | | | 39,688 | | | | (501,122 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Transfer to Debt Retirement | | | — | | | | — | | | | — | | | | | | | | — | | | | — | | | | — | | | | (20,000 | ) |
Transfer from / (to) Fiscal Stabilization | | | — | | | | — | | | | — | | | | | | | | 38,490 | | | | 38,490 | | | | — | | | | 57,186 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Result for the Year | | | (332,696 | ) | | | (433,593 | ) | | | 100,897 | | | | (316,267 | ) | | | (458,746 | ) | | | (498,434 | ) | | | 39,688 | | | | (463,936 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
1. | | Budget figures are adjusted to include Enabling Appropriations |
|
2. | | For comparative purposes the 2009/10 Actual has been re-stated to reflect the 2010/11 appropriation structure. |
-8-
| | |
PROVINCE OF MANITOBA | | APRIL TO SEPTEMBER 2010 |
| | |
2010/11 Core Government Capital Investment | | Appendix III |
UNAUDITED | | |
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to September 30 | | Full Year |
| | 2010/11 | | 2009/10 | | 2010/11 | | Actual |
($000s) | | Actual | | Estimated | | Variance | | Actual | | Forecast | | Budget | | Variance | | 2009/10 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Government Services Capital Projects | | | 47,699 | | | | 66,897 | | | | (19,198 | ) | | | 19,057 | | | | 147,941 | | | | 160,482 | | | | (12,541 | ) | | | 95,219 | |
Transportation Equipment and Aircraft | | | 15,854 | | | | 18,783 | | | | (2,929 | ) | | | 6,687 | | | | 58,814 | | | | 58,814 | | | | — | | | | 24,733 | |
Information Technology Projects | | | 7,768 | | | | 9,507 | | | | (1,739 | ) | | | 4,071 | | | | 25,357 | | | | 23,114 | | | | 2,243 | | | | 17,407 | |
Other Equipment and Buildings | | | 538 | | | | 2,292 | | | | (1,754 | ) | | | 335 | | | | 6,304 | | | | 6,789 | | | | (485 | ) | | | 2,966 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 71,859 | | | | 97,479 | | | | (25,620 | ) | | | 30,150 | | | | 238,416 | | | | 249,199 | | | | (10,783 | ) | | | 140,325 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Infrastructure Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provincial Roads, Highways and Airport Infrastructure | | | 178,554 | | | | 239,373 | | | | (60,819 | ) | | | 225,068 | | | | 367,325 | | | | 367,075 | | | | 250 | | | | 370,220 | |
Manitoba Floodway Expansion | | | 48,261 | | | | 50,000 | | | | (1,739 | ) | | | 21,904 | | | | 153,565 | | | | 153,565 | | | | — | | | | 86,618 | |
Water Control Infrastructure | | | 1,349 | | | | 2,751 | | | | (1,402 | ) | | | 3,640 | | | | 16,634 | | | | 10,600 | | | | 6,034 | | | | 10,344 | |
Parks, Cottage and Camping Projects | | | 3,954 | | | | 5,536 | | | | (1,582 | ) | | | 3,921 | | | | 16,547 | | | | 16,757 | | | | (210 | ) | | | 14,505 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 232,118 | | | | 297,660 | | | | (65,542 | ) | | | 254,533 | | | | 554,071 | | | | 547,997 | | | | 6,074 | | | | 481,687 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital Investment | | | 303,977 | | | | 395,139 | | | | (91,162 | ) | | | 284,683 | | | | 792,487 | | | | 797,196 | | | | (4,709 | ) | | | 622,012 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-9-