Exhibit 99.1
Province of Manitoba
2011/12 Quarterly Financial Report
April to June 2011
CONTENTS
Introduction
Quarterly Financial Results
Economic Performance and Outlook
INTRODUCTION
Budget 2011 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 first quarter financial report presents information on the GRE for the three months ending June 30, 2011. The report also contains an economic performance and outlook. Consistent with prior years, an updated projection for the year end will be provided in the second quarter report.
- 1 -
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2011 |
GOVERNMENT REPORTING ENTITY (GRE)
The unprecedented flooding in 2011 has resulted in unbudgeted expenditures for flood fighting, mitigation work and compensation programs that will affect the budgeted results for 2011/12. While the net impact will depend on the results of ongoing consultations with Canada respecting cost-sharing, preliminary forecasts indicate a net provincial cost of $154 million after anticipated federal cost-shared recoveries of $478 million.
The 2011/12 projection for unbudgeted expenditures includes Building and Recovery Action Plan and Disaster Financial Assistance costs of $455 million to support homeowners, businesses, First Nation communities and municipalities as well as $177 million for AgriRecovery programs to support livestock and crop producers.
Infrastructure expenditures will include the restoration of bridges, roads and dikes and $100 million for the construction of an outlet channel to alleviate the pressure on Lake Manitoba and Lake St. Martin.
A Special Warrant has been issued to provide authority for the flood related expenditures. The overall financial situation will continue to be monitored in light of the magnitude and continuing effects of the natural disaster, as well as pressures in supports for families and corrections. More complete information on expenditure and revenue projections will provide the basis for a revised year end result in the second quarter report.
Projection of Summary Net Income/(Loss)
For the Fiscal Year Ending March 31, 2012
UNAUDITED
| | | | | | | | | | | | |
| | 2011/12 Budget |
| | Core | | Consolidation Impacts and | | |
(Millions of Dollars) | | Government | | Other Reporting Entities | | Summary |
Revenue | | | 10,772 | | | | 2,622 | | | | 13,394 | |
| | | | | | | | | | | | |
Expenditure | | | 11,348 | | | | 2,626 | | | | 13,974 | |
| | | | | | | | | | | | |
In-Year Adjustment/Lapse | | | (65 | ) | | | (80 | ) | | | (145 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
NET RESULT FOR THE YEAR | | | (511 | ) | | | 76 | | | | (435 | ) |
| | | | | | | | | | | | |
2011 Spring Flood Contingency | | | | | | | | | | | | |
Expenditures | | | (30 | ) | | | — | | | | (30 | ) |
Recovery From Disaster Financial Assistance | | | 27 | | | | — | | | | 27 | |
| | | | | | | | | | | | |
Total 2011 Spring Flood Estimate | | | (3 | ) | | | — | | | | (3 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Transfer from Fiscal Stabilization Account | | | 50 | | | | (50 | ) | | | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
NET INCOME (LOSS) | | | (464 | ) | | | 26 | | | | (438 | ) |
| | | | | | | | | | | | |
- 2 -
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2011 |
QUARTERLY FINANCIAL RESULTS
The unaudited net result of the Government Reporting Entity for the first three months of the fiscal year is $(491) million, $103 million better than estimated. The variance is the net result of revenue being $20 million higher than anticipated and expenditure being $83 million lower than estimated.
The three-month revenue variance is a combined result of higher net income of Government Business Enterprises as a result of timing of receipts and expenditures, partially offset by lower than estimated federal transfers and fees and other revenue as a result of timing. Expenditure variances are primarily the result of timing of core government expenditures.
Government Reporting Entity Operating Statement
UNAUDITED
| | | | | | | | | | | | | | | | |
| | Year-to-Date to June 30 |
| | 2011/12 | | 2010/11 |
($000s) | | Actual | | Estimated | | Variance | | Actual |
|
Revenue | | | | | | | | | | | | | | | | |
Income Taxes | | | 756,183 | | | | 756,183 | | | | — | | | | 668,199 | |
Other Taxes | | | 696,067 | | | | 701,732 | | | | (5,665 | ) | | | 623,638 | |
Fees and Other Revenue | | | 402,231 | | | | 439,553 | | | | (37,322 | ) | | | 417,371 | |
Federal Transfers | | | 891,052 | | | | 919,803 | | | | (28,751 | ) | | | 955,826 | |
Net Income of Government Business Enterprises | | | 167,362 | | | | 84,324 | | | | 83,038 | | | | 180,128 | |
Sinking Funds and Other Earnings | | | 68,085 | | | | 59,565 | | | | 8,520 | | | | 57,111 | |
| | | | | | | | | | | | | | | | |
Total Revenue | | | 2,980,980 | | | | 2,961,160 | | | | 19,820 | | | | 2,902,273 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Expenditure | | | | | | | | | | | | | | | | |
Health and Healthy Living | | | 1,307,719 | | | | 1,357,776 | | | | (50,057 | ) | | | 1,252,676 | |
Education | | | 1,075,895 | | | | 1,116,684 | | | | (40,789 | ) | | | 947,790 | |
Family Services and Consumer Affairs | | | 345,474 | | | | 367,539 | | | | (22,065 | ) | | | 324,531 | |
Community, Economic and Resource Development | | | 397,457 | | | | 358,545 | | | | 38,912 | | | | 272,302 | |
Justice and Other Expenditures | | | 179,730 | | | | 188,547 | | | | (8,817 | ) | | | 142,256 | |
Debt Servicing Costs | | | 165,377 | | | | 165,482 | | | | (105 | ) | | | 181,043 | |
| | | | | | | | | | | | | | | | |
Total Expenditure | | | 3,471,652 | | | | 3,554,573 | | | | (82,921 | ) | | | 3,120,598 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
In-Year Adjustment/Lapse | | | — | | | | — | | | | — | | | | — | |
Net Result | | | (490,672 | ) | | | (593,413 | ) | | | 102,741 | | | | (218,325 | ) |
| | | | | | | | | | | | | | | | |
Core government revenue and expenditure details are provided in Appendix I and II on pages 9 and 10.
- 3 -
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2011 |
Infrastructure and Capital Asset Renewal
Expenditures for infrastructure and capital asset renewal in 2011/12 are budgeted to be $1.8 billion to support continued economic growth and provide for the services Manitobans need in the future. The projects are supported by $107 million in federal 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 2011 continues to provide 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 26.2% was projected in Budget 2011.
Core government capital investment details are provided in Appendix III on page 11.
SPECIAL ACCOUNTS
Fiscal Stabilization
The budgeted draw for 2011/12 includes health-related programming of $25 million and $8 million for requirements related to ecoTrust funds.
Manitoba’s Five-Year Economic Plan incorporated a legislated requirement to dedicate at least $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 2011/12, $110 million will be withdrawn for debt repayment as well as $14 million for the interest expense associated with the core government operating shortfall.
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 2011/12 as government continues to address 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 JUNE 2011 |
PROVINCIAL BORROWINGS, GUARANTEES AND OBLIGATIONS
Manitoba’s borrowing requirement identified in the 2011 Budget was $3.8 billion including refinancing of $2.0 billion and new cash requirements of $2.7 billion, offset by prefunding of $489 million and estimated repayments of $412 million.
New cash requirements are necessary for general government purposes, capital investments by departments, health facilities, post-secondary institutions, 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 and departmental capital investment.
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 2011/12 with comparative date for 2010/11 actual results will be provided in the second quarter report.
- 5 -
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2011 |
Provincial Borrowings, Guarantees and Obligations
| | | | | | | | |
| | 2011/12 Budget |
| | $ millions | | $ Per Capita* |
Provincial Borrowings, Guarantees and Obligations1 | | | | | | | | |
General Government Programs | | | 7,309 | | | | 5,842 | |
General Government Programs — Pensions2 | | | 2,595 | | | | 2,074 | |
Manitoba Hydro | | | 8,901 | | | | 7,115 | |
Other Crown Organizations | | | 1,868 | | | | 1,493 | |
Health Facilities | | | 1,264 | | | | 1,010 | |
Government Enterprises and Other3 | | | 41 | | | | 33 | |
Capital Investments | | | 3,183 | | | | 2,544 | |
| | | | | | | | |
|
Subtotal | | | 25,161 | | | | 20,111 | |
| | | | | | | | |
| | | | | | | | |
Other Obligations | | | | | | | | |
Pension Liability | | | 6,901 | | | | | |
Pension Asset Fund | | | (5,185 | ) | | | | |
| | | | | | | | |
|
Net Pension Liability | | | 1,716 | | | | | |
Debt incurred for and repayable by the Manitoba Hydro Electric Board, net of sinking funds | | | (8,663 | ) | | | | |
Education and Health Debt held by Government Enterprises | | | 496 | | | | | |
Other Debt of Crown Organizations, net of sinking funds | | | 255 | | | | | |
| | | | | | | | |
|
Subtotal | | | (6,196 | ) | | | | |
| | | | | | | | |
Total Provincial Borrowings, Guarantees and Obligations | | | 18,965 | | | | | |
| | | | | | | | |
Adjustments to arrive at Summary Net Debt | | | | | | | | |
Guarantees | | | (241 | ) | | | | |
Net Financial Assets | | | (3,920 | ) | | | | |
| | | | | | | | |
Summary Net Debt | | | 14,804 | | | | 11,833 | |
| | | | | | | | |
| | | | | | | | |
Summary Net Debt as a percentage of GDP | | | 26.2 | % | | | | |
| | |
Notes: Provincial Borrowings, Guarantees and Obligations |
|
1. | | Provincial borrowings, guarantees and obligations are net of sinking funds. |
|
2. | | In 2011/12, the Government plans to allocate an additional $240 million to address pension obligations for the civil service. |
|
3. | | Provincial Borrowings and Guarantees are payable in Canadian and U.S. dollars. As at June 30, 2011, total provincial borrowings and guarantees were payable 92% in Canadian dollars and 8% 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 79% in Canadian dollars (77% at March 31, 2011) and 21% in U.S. dollars (23% at March 31, 2011). |
|
* | | Per capita is based upon projected annual population figures at July 1, 2011, included in Budget 2011. |
- 6 -
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2011 |
ECONOMIC PERFORMANCE AND OUTLOOK
Manitoba’s economic growth is expected to be relatively strong over the next two years. The Manitoba Finance survey of economic forecasters, conducted June 27, 2011, projects that Manitoba`s real GDP will expand 2.8% this year, slightly above the projected national increase of 2.7%. In 2012, Manitoba’s real GDP is expected to increase 2.7%, matching the projected national increase. For 2010, Manitoba Bureau of Statistics estimates Manitoba’s real GDP increased 2.5%.
Despite the relatively favourable outlook for Manitoba, the current global economic circumstances remain fragile with substantial downside risks in several key regions. In the U.S., Manitoba’s largest foreign export market, the continuing high level of unemployment coupled with fiscal uncertainty for federal and state governments could undermine growth over the medium term. Similarly, disruptions in a number of European countries associated with the sovereign debt problem could also restrain global growth. In Manitoba, the challenges include the effects of the strengthening Canadian dollar and economic consequences of flooding associated with high levels of precipitation.
A review of major economic indicators shows that economic developments in Manitoba through the first half of 2011 continue to be positive. Manitoba`s employment expanded 1.1%, through July of this year, following 1.9% growth in 2010. The national increase in 2011 is 1.7%. Manitoba’s full-time employment is up 1.6% while part-time employment is down 1.3%. The unemployment rate has averaged 5.4% in 2011, second-lowest among provinces and below the national rate of 7.6%. Manitoba’s youth unemployment rate is 11.8%, third lowest in Canada.
Manitobans’ average weekly earnings have improved in 2011 with 3.9% year-to-date growth compared to 2.0% in 2010. Nationally, average weekly earnings have increased 3.5% in 2011. The combination of good employment growth and stronger average weekly earnings has boosted labour income earned in Manitoba by 4.9% so far in 2011.
Manitoba’s retail sales rose 3.9% in the first five months of 2011. National retail sales increased 3.0% over the same period. Manitoba’s increase is fifth highest among provinces.
After increasing by 41.1% in 2010 to a 23 year record 5,888 units, Manitoba housing starts have declined 6.1% in the first half of 2011. An increase in construction of multiple units (apartments and semi-detached homes) is offset by a decrease in single detached family unit starts. Canada’s housing starts are down by 4.6% on a year-to-date basis in 2011.
Capital investment spending is expected to moderate in 2011. Statistics Canada’s survey of investor intentions indicates a 1.1% increase in capital spending in 2011. Private investment is expected to increase 0.6% and public investment by 1.9%. By industry, manufacturing is expected to post the strongest increase with 29.4% growth.
Manitoba has posted the steadiest growth in private capital investment among provinces, posting only one annual decline in private investment over a twenty year period. Between 2005 and 2010, Statistics Canada estimates that private investment in the province grew 35.5%, three times the rate of increase for Canada as a whole the second-highest increase in private investment among provinces.
Despite the strengthening Canadian currency, Manitoba’s manufacturing sector turned around in 2010 and has continued to expand in 2011. With strength across a broad range of manufacturing industries, Manitoba sales
- 7 -
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2011 |
increased 8.8% during the first five months of 2011, compared to the same period in 2010. Canada sales increased 7.4% so far in 2011.
Corresponding to an increase in manufacturing sales, the value of foreign merchandise exports increased 13.1% in the first five months of 2011. Manitoba exports to the U.S. are up 4.3% while non-U.S. exports increased 30.5%.
Given the growth in exports to non-U.S. destinations, Manitoba has been successful in finding diversified markets for its products. Ten years ago, non-U.S. markets accounted for 22% of total exports. In 2010, that proportion has increased to 36%, well above the 25% non-U.S. share for Canada.
In the first quarter of 2011, Manitoba farm cash receipts declined 4.0%. Crop receipts decreased 8.7% due to declines in canola and flax receipts. Livestock receipts were up 3.1% with strength in hog receipts partially offset by weakness in cattle receipts. Direct payments (crop insurance and other programs) increased 8.3%.
The Consumer Price Index has increased by 2.8% on a year-to-date basis in 2011, below the national increase of 3.0%. For 2011, Manitoba Finance’s survey of economic forecasts indicates CPI inflation will average about 2.2% in Manitoba and 2.4% in Canada.
On April 1 of this year, Manitoba’s population reached 1,246,396, an annual increase of 16,121 persons. The year-over-year gain in population is the highest in at least 40 years. Manitoba’s population grew 1.31%, from the previous year, ahead of Canada’s increase of 1.06% and third among provinces.
For updates and more details please see the Manitoba Economic Highlights at: http://www.gov.mb.ca/finance/pdf/highlights.pdf
- 8 -
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2011 |
| | |
2011/12 Core Government Revenue by Source | | Appendix I |
UNAUDITED | | |
| | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to June 30 | | Full Year |
| | | | | | 2011/12 | | | | | | 2010/11 | | 2011/12 |
($000s) | | Actual | | Estimated | | Variance | | Actual | | Budget |
Income taxes | | | | | | | | | | | | | | | | | | | | |
Individual Income Tax | | | 661,797 | | | | 661,797 | | | | — | | | | 604,389 | | | | 2,724,800 | |
Corporation Income Tax | | | 94,386 | | | | 94,386 | | | | — | | | | 63,810 | | | | 423,400 | |
| | | | | | | | | | | | | | | | | | | | |
Subtotal: Income Taxes | | | 756,183 | | | | 756,183 | | | | — | | | | 668,199 | | | | 3,148,200 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Other Taxes | | | | | | | | | | | | | | | | | | | | |
Corporations Taxes | | | 40,935 | | | | 42,735 | | | | (1,800 | ) | | | 60,564 | | | | 188,000 | |
Fuel Taxes | | | 59,403 | | | | 58,295 | | | | 1,108 | | | | 35,878 | | | | 247,200 | |
Land Transfer Tax | | | 15,721 | | | | 14,766 | | | | 955 | | | | 14,500 | | | | 62,500 | |
Levy for Health and Education | | | 92,772 | | | | 93,447 | | | | (675 | ) | | | 59,191 | | | | 395,400 | |
Mining Tax | | | 14,068 | | | | 13,982 | | | | 86 | | | | 3,480 | | | | 35,000 | |
Retail Sales Tax | | | 425,235 | | | | 425,864 | | | | (629 | ) | | | 252,531 | | | | 1,671,100 | |
Tobacco Tax | | | 60,661 | | | | 65,443 | | | | (4,782 | ) | | | 39,602 | | | | 253,400 | |
Other Taxes | | | 7,611 | | | | 7,539 | | | | 72 | | | | 2,504 | | | | 11,490 | |
| | | | | | | | | | | | | | | | | | | | |
Subtotal: Other Taxes | | | 716,406 | | | | 722,071 | | | | (5,665 | ) | | | 468,250 | | | | 2,864,090 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Fees and Other Revenue | | | | | | | | | | | | | | | | | | | | |
Fines and Costs and Other Legal | | | 11,510 | | | | 11,510 | | | | — | | | | 12,008 | | | | 50,582 | |
Minerals and Petroleum | | | 11,916 | | | | 11,916 | | | | — | | | | 8,510 | | | | 22,314 | |
Automobile and Motor Carrier Licences and Fees | | | 39,204 | | | | 40,000 | | | | (796 | ) | | | 36,039 | | | | 130,026 | |
Parks: Forestry and Other Conservation | | | 3,008 | | | | 3,008 | | | | — | | | | 3,819 | | | | 29,379 | |
Water Power Rentals | | | 29,006 | | | | 23,400 | | | | 5,606 | | | | 24,120 | | | | 115,000 | |
Service Fees and Other Miscellaneous Charges | | | 17,574 | | | | 14,803 | | | | 2,771 | | | | 24,573 | | | | 135,842 | |
Revenue Sharing from SOAs | | | 6,358 | | | | 6,545 | | | | (187 | ) | | | 6,358 | | | | 26,180 | |
| | | | | | | | | | | | | | | | | | | | |
Subtotal: Fees and Other Revenue | | | 118,576 | | | | 111,182 | | | | 7,394 | | | | 115,427 | | | | 509,323 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Federal Transfers | | | | | | | | | | | | | | | | | | | | |
Equalization | | | 416,480 | | | | 416,480 | | | | — | | | | 456,506 | | | | 1,941,700 | |
Canada Health Transfer (CHT) | | | 250,540 | | | | 250,540 | | | | — | | | | 238,340 | | | | 1,002,200 | |
Canada Social Transfer (CST) | | | 104,002 | | | | 104,002 | | | | — | | | | 101,174 | | | | 416,000 | |
Health Funds | | | 2,258 | | | | 2,258 | | | | — | | | | 2,540 | | | | 9,000 | |
Infrastructure Renewal | | | — | | | | — | | | | — | | | | — | | | | 66,500 | |
Economic Stimulus | | | — | | | | — | | | | — | | | | — | | | | 17,903 | |
Manitoba Floodway Expansion | | | — | | | | — | | | | — | | | | — | | | | 22,491 | |
Shared Cost and Other Transfers | | | 48,311 | | | | 24,394 | | | | 23,917 | | | | 26,254 | | | | 172,022 | |
| | | | | | | | | | | | | | | | | | | | |
Subtotal: Federal Transfers | | | 821,591 | | | | 797,674 | | | | 23,917 | | | | 824,814 | | | | 3,647,816 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Net Income of Government | | | | | | | | | | | | | | | | | | | | |
Business Enterprises (GBEs) | | | | | | | | | | | | | | | | | | | | |
Manitoba Liquor Control Commission | | | 18,057 | | | | 14,200 | | | | 3,857 | | | | 15,700 | | | | 254,800 | |
Manitoba Lotteries Corporation | | | 84,000 | | | | 84,000 | | | | — | | | | 76,750 | | | | 348,300 | |
| | | | | | | | | | | | | | | | | | | | |
Subtotal: Net Income of GBEs | | | 102,057 | | | | 98,200 | | | | 3,857 | | | | 92,450 | | | | 603,100 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total Revenue | | | 2,514,813 | | | | 2,485,310 | | | | 29,503 | | | | 2,169,140 | | | | 10,772,529 | |
| | | | | | | | | | | | | | | | | | | | |
- 9 -
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2011 |
| | |
2011/12 Core Government Expenditure by Sector/Department | | Appendix II |
UNAUDITED | | |
| | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to June 30 | | Full Year |
| | 2011/12 | | 2010/11 | | 2011/12 |
($000s) | | Actual | | Estimated | | Variance | | Actual2 | | Budget1 |
Health and Healthy Living | | | | | | | | | | | | | | | | | | | | |
Health | | | 1,179,492 | | | | 1,237,128 | | | | (57,636 | ) | | | 1,125,492 | | | | 4,925,016 | |
Healthy Living, Youth and Seniors | | | 24,435 | | | | 21,114 | | | | 3,321 | | | | 16,656 | | | | 77,897 | |
| | | | | | | | | | | | | | | | | | | | |
Total Health and Healthy Living | | | 1,203,927 | | | | 1,258,242 | | | | (54,315 | ) | | | 1,142,148 | | | | 5,002,913 | |
| | | | | | | | | | | | | | | | | | | | |
|
Education | | | | | | | | | | | | | | | | | | | | |
Advanced Education and Literacy | | | 131,746 | | | | 127,345 | | | | 4,401 | | | | 122,156 | | | | 661,537 | |
Education | | | 552,826 | | | | 569,298 | | | | (16,472 | ) | | | 548,513 | | | | 1,586,218 | |
| | | | | | | | | | | | | | | | | | | | |
Total Education | | | 684,572 | | | | 696,643 | | | | (12,071 | ) | | | 670,669 | | | | 2,247,755 | |
| | | | | | | | | | | | | | | | | | | | |
|
Family Services and Consumer Affairs | | | 342,014 | | | | 364,044 | | | | (22,030 | ) | | | 319,609 | | | | 1,389,378 | |
| | | | | | | | | | | | | | | | | | | | |
Community, Economic and Resource Development | | | | | | | | | | | | | | | | | | | | |
Aboriginal and Northern Affairs | | | 10,430 | | | | 11,537 | | | | (1,107 | ) | | | 8,625 | | | | 38,551 | |
Agriculture, Food and Rural Initiatives | | | 26,281 | | | | 18,332 | | | | 7,949 | | | | 16,068 | | | | 230,549 | |
Conservation | | | 32,650 | | | | 39,479 | | | | (6,829 | ) | | | 28,713 | | | | 130,736 | |
Entrepreneurship, Training and Trade | | | 25,760 | | | | 32,516 | | | | (6,756 | ) | | | 25,472 | | | | 142,452 | |
Housing and Community Development | | | 24,233 | | | | 24,283 | | | | (50 | ) | | | 15,928 | | | | 83,076 | |
Infrastructure and Transportation | | | 156,839 | | | | 144,770 | | | | 12,069 | | | | 115,529 | | | | 594,299 | |
Innovation, Energy and Mines | | | 23,614 | | | | 23,854 | | | | (240 | ) | | | 20,276 | | | | 90,022 | |
Local Government | | | 38,796 | | | | 48,588 | | | | (9,792 | ) | | | 27,019 | | | | 307,952 | |
Water Stewardship | | | 8,382 | | | | 13,036 | | | | (4,654 | ) | | | 6,932 | | | | 35,450 | |
| | | | | | | | | | | | | | | | | | | | |
Total Community, Economic and Resource Development | | | 346,985 | | | | 356,395 | | | | (9,410 | ) | | | 264,562 | | | | 1,653,087 | |
| | | | | | | | | | | | | | | | | | | | |
|
Justice and Other Expenditures | | | | | | | | | | | | | | | | | | | | |
Legislative Assembly | | | 10,141 | | | | 10,773 | | | | (632 | ) | | | 8,817 | | | | 55,284 | |
Executive Council | | | 1,728 | | | | 1,628 | | | | 100 | | | | 828 | | | | 3,827 | |
Civil Service Commission | | | 4,888 | | | | 4,902 | | | | (14 | ) | | | 4,656 | | | | 21,656 | |
Culture, Heritage and Tourism | | | 20,942 | | | | 17,878 | | | | 3,064 | | | | 20,066 | | | | 64,100 | |
Employee Pensions and Other Costs | | | (2,093 | ) | | | (2,948 | ) | | | 855 | | | | (1,033 | ) | | | 15,817 | |
Finance | | | 30,751 | | | | 31,322 | | | | (571 | ) | | | (4,050 | ) | | | 87,557 | |
Justice | | | 81,987 | | | | 89,666 | | | | (7,679 | ) | | | 68,187 | | | | 431,972 | |
Labour and Immigration | | | 11,046 | | | | 12,907 | | | | (1,861 | ) | | | 11,122 | | | | 62,863 | |
Sport | | | 2,684 | | | | 3,087 | | | | (403 | ) | | | 2,729 | | | | 11,959 | |
Enabling Appropriations | | | 708 | | | | 2,284 | | | | (1,576 | ) | | | 3,289 | | | | 12,246 | |
Other Appropriations | | | — | | | | — | | | | — | | | | 5,770 | | | | 30,151 | |
| | | | | | | | | | | | | | | | | | | | |
Total Justice and Other Expenditures | | | 162,782 | | | | 171,499 | | | | (8,717 | ) | | | 120,381 | | | | 797,432 | |
| | | | | | | | | | | | | | | | | | | | |
|
Debt Servicing Costs | | | 28,170 | | | | 28,275 | | | | (105 | ) | | | 55,839 | | | | 257,785 | |
| | | | | | | | | | | | | | | | | | | | |
|
Total Expenditure | | | 2,768,450 | | | | 2,875,098 | | | | (106,648 | ) | | | 2,573,208 | | | | 11,348,350 | |
Subtract: Total Revenue Estimate (Appendix 1) | | | 2,514,813 | | | | 2,485,310 | | | | 29,503 | | | | 2,169,140 | | | | 10,772,529 | |
In-Year Adjustment/Lapse | | | — | | | | — | | | | — | | | | — | | | | (65,000 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net Result for the Year | | | (253,637 | ) | | | (389,788 | ) | | | 136,151 | | | | (404,068 | ) | | | (510,821 | ) |
| | | | | | | | | | | | | | | | | | | | |
2011 Spring Flood Contingency | | | | | | | | | | | | | | | | | | | | |
Expenditure | | | (11,861 | ) | | | (16,000 | ) | | | 4,139 | | | | — | | | | (30,000 | ) |
Recovery from Disaster Financial Assistance | | | — | | | | — | | | | — | | | | — | | | | 27,000 | |
| | | | | | | | | | | | | | | | | | | | |
Total 2011 Spring Flood Contingency | | | (11,861 | ) | | | (16,000 | ) | | | 4,139 | | | | — | | | | (3,000 | ) |
Transfer from Fiscal Stabilization Account | | | — | | | | — | | | | — | | | | — | | | | 49,500 | |
| | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) | | | (265,498 | ) | | | (405,788 | ) | | | 140,290 | | | | (404,068 | ) | | | (464,321 | ) |
| | | | | | | | | | | | | | | | | | | | |
| | |
1. | | Budget figures are adjusted to include Enabling Appropriations. |
|
2. | | For comparative purposes the 2010/11 Actual has been re-stated to reflect the 2011/12 appropriation structure. |
- 10 -
| | |
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2011 |
| | |
2011/12 Core Government Capital Investment | | Appendix III |
UNAUDITED | | |
| | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to June 30 | | Full Year |
| | 2011/12 | | 2010/11 | | 2011/12 |
($000s) | | Actual | | Estimated | | Variance | | Actual | | Budget |
General Assets | | | | | | | | | | | | | | | | | | | | |
Government Services Capital Projects | | | 23,178 | | | | 22,582 | | | | 596 | | | | 21,762 | | | | 147,336 | |
Transportation Equipment and Aircraft | | | 7,266 | | | | 6,850 | | | | 416 | | | | 6,545 | | | | 76,403 | |
Information Technology Projects | | | 756 | | | | 4,189 | | | | (3,433 | ) | | | 1,361 | | | | 20,455 | |
Other Equipment and Buildings | | | 218 | | | | 382 | | | | (164 | ) | | | 116 | | | | 21,816 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 31,418 | | | | 34,003 | | | | (2,585 | ) | | | 29,784 | | | | 266,010 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Infrastructure Assets | | | | | | | | | | | | | | | | | | | | |
Provincial Roads, Highways and Airport Infrastructure | | | 21,242 | | | | 55,175 | | | | (33,933 | ) | | | 58,223 | | | | 368,000 | |
Manitoba Floodway Expansion | | | 25,000 | | | | 18,000 | | | | 7,000 | | | | 15,000 | | | | 133,133 | |
Water Control Infrastructure | | | 4,625 | | | | 3,500 | | | | 1,125 | | | | 251 | | | | 24,150 | |
Parks, Cottage and Camping Projects | | | 2,903 | | | | 1,005 | | | | 1,898 | | | | 724 | | | | 16,757 | |
| | | | | | | | | | | | | | | | | | | | |
| | | 53,770 | | | | 77,680 | | | | (23,910 | ) | | | 74,198 | | | | 542,040 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Total Capital Investment | | | 85,188 | | | | 111,683 | | | | (26,495 | ) | | | 103,982 | | | | 808,050 | |
| | | | | | | | | | | | | | | | | | | | |
| | |
1. | | Budget figures are adjusted to include Enabling Appropriations. |
- 11 -