Exhibit 99.1
April to June 2014
CONTENTS
Introduction
Quarterly Financial Results
Economic Performance and Outlook
| | |
INTRODUCTION Budget 2014 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 (PSAB) and fully reflects Generally Accepted Accounting Principles (GAAP). | | 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, 2014. 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 2014 |
| | |
GOVERNMENT REPORTING ENTITY (GRE) | | |
| |
Manitoba remains committed to a balanced approach for delivering services while recognizing that global economic conditions remain uncertain. This approach is demonstrated by the protection of the services Manitoba families count on and by making strategic investments in core infrastructure to support economic growth and create new training and job opportunities. The heavy rains that caused flooding in western Manitoba this summer will result in unbudgeted expenditures for disaster financial assistance that are anticipated to affect the | | budgeted results for 2014/15. A Special Warrant for these emergency expenditures has been issued, however the net financial impact will depend on the results of ongoing consultations with Canada respecting cost-sharing. The impact of the flooding as well as funding pressures in other areas, particularly supports for vulnerable persons, will be closely monitored and more complete information on expenditure and revenue will provide the basis for a year end projection in the second quarter report. |
Budgeted Summary Net Income/(Loss)
For the Fiscal Year Ending March 31, 2015
UNAUDITED
| | | | | | | | | | | | |
| |
| | 2014/15 Budget | |
(Millions of Dollars) | | Core Government | | | Consolidation Impacts and Other Reporting Entities | | | Summary | |
| | | |
Revenue | | | 11,945 | | | | 2,685 | | | | 14,630 | |
| | | |
Expenditure | | | 12,339 | | | | 2,798 | | | | 15,137 | |
| | | |
In-Year Adjustment/Lapse | | | (70) | | | | (80) | | | | (150) | |
| | | | | | | | | | | | |
| | | |
NET INCOME (LOSS) | | | (324) | | | | (33) | | | | (357) | |
| | | | | | | | | | | | |
| | | |
| | | | | | | | | | | | |
- 2 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2014 |
QUARTERLY FINANCIAL RESULTS
The unaudited net result of the Government Reporting Entity for the first three months of the fiscal year is a loss of $51 million.
The three-month positive revenue variance of $41 million is primarily due to higher than estimated Government Business Enterprises net income offset by lower than estimated Retail Sales Tax as a result of timing.
The expenditure variance of $(46) million is primarily the result of timing.
Government Reporting Entity Operating Statement
UNAUDITED
| | | | | | | | | | | | | | | | |
| | Year-to-Date to June 30 | |
| | 2014/15 | | | 2013/14 | |
($000s) | | Actual | | | Estimated | | | Variance | | | Actual1 | |
| | | | |
Revenue | | | | | | | | | | | | | | | | |
Income Taxes | | | 985,766 | | | | 990,189 | | | | (4,423) | | | | 928,953 | |
Other Taxes | | | 843,462 | | | | 872,327 | | | | (28,865) | | | | 802,391 | |
Fees and Other Revenue | | | 477,116 | | | | 470,309 | | | | 6,807 | | | | 488,375 | |
Federal Transfers | | | 970,838 | | | | 977,841 | | | | (7,003) | | | | 999,826 | |
Net Income of Government | | | | | | | | | | | | | | | | |
Business Enterprises | | | 138,860 | | | | 55,547 | | | | 83,313 | | | | 115,223 | |
Sinking Funds and Other Earnings | | | 63,240 | | | | 71,747 | | | | (8,507) | | | | 61,272 | |
| | | | | | | | | | | | | | | | |
Total Revenue | | | 3,479,282 | | | | 3,437,960 | | | | 41,322 | | | | 3,396,040 | |
| | | | | | | | | | | | | | | | |
| | | | |
Expenditure | | | | | | | | | | | | | | | | |
Health, Healthy Living and Seniors | | | 1,587,446 | | | | 1,604,919 | | | | (17,473) | | | | 1,550,072 | |
Education and Advanced Learning | | | 893,551 | | | | 888,626 | | | | 4,925 | | | | 908,673 | |
Family Services | | | 257,055 | | | | 273,365 | | | | (16,310) | | | | 261,371 | |
Community, Economic and | | | | | | | | | | | | | | | | |
Resource Development | | | 473,356 | | | | 505,285 | | | | (31,929) | | | | 454,149 | |
Justice and Other Expenditures | | | 192,447 | | | | 186,916 | | | | 5,531 | | | | 207,235 | |
Debt Servicing Costs | | | 126,789 | | | | 117,893 | | | | 8,896 | | | | 142,582 | |
| | | | | | | | | | | | | | | | |
Total Expenditure | | | 3,530,644 | | | | 3,577,004 | | | | (46,360) | | | | 3,524,082 | |
| | | | | | | | | | | | | | | | |
| | | | |
NET INCOME (LOSS) | | | (51,362) | | | | (139,044) | | | | 87,682 | | | | (128,042) | |
| | | | | | | | | | | | | | | | |
| |
Core government revenue and expenditure details are provided in Appendix I and II on pages 9 and 10 and information on core government capital investment can be found in Appendix III on page 11.
- 3 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2014 |
INFRASTRUCTURE INVESTMENT
Budget 2014 continued the government’s commitment to infrastructure by introducing a new five-year, $5.5 billion core infrastructure plan to focus investments on roads, highways and bridges, flood protection and municipal infrastructure, such as roads and clean water. Expenditures for core infrastructure investment are budgeted to be $1,026 million.
To meet these important infrastructure needs, the government has committed that it will invest more than the revenue raised from the additional point of PST introduced last year into new investments in core infrastructure, over and above the existing base levels. In 2012/13, prior to the increase in the PST, the base level of investment in core infrastructure totaled $729 million.
From 2014/15 to 2018/19, revenues associated with the one-point increase in the PST are estimated at $1.5 billion. As shown in the table below, beginning in 2014/15, core infrastructure investment projected for the five-year plan will reach over $5.5 billion, exceeding the government’s PST commitment by $420 million.
The $5.5 billion level of investment under the plan is enough to offset any under investment, including adding in 2013/14, and is flexible enough to accommodate any potential revenue offsets that may be received under the Building Canada Plan or other federal cost-sharing initiatives.
The 2014/15 budget for core infrastructure of $1,026 million exceeds the investment of $1,005 million which represents the base funding level of $729 million and the equivalent of one percentage point of PST revenue, estimated at $276 million in 2014/15. The investment in 2014/15 includes $16.9 million of support from the federal government.
The core infrastructure plan will be reviewed and rebased each year to recognize any variances in the PST revenues and investments. A projection to budget will be provided in the second quarterly financial report.
Five-Year Core Infrastructure Plan
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Base | | | 2014/15 Budget | | | 2015/16 Projection | | | 2016/17 Projection | | | 2017/18 Projection | | | 2018/19 Projection | | | Total | |
| | | | | (Millions of Dollars) | |
| | | | | | | |
Roads, Highways and Bridges | | | 478 | | | | 707 | | | | 746 | | | | 755 | | | | 762 | | | | 771 | | | | 3,741 | |
Flood Protection | | | 21 | | | | 42 | | | | 49 | | | | 54 | | | | 68 | | | | 107 | | | | 320 | |
Municipal Infrastructure* | | | 230 | | | | 277 | | | | 288 | | | | 299 | | | | 315 | | | | 327 | | | | 1,506 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Planned Investment | | | 729 | | | | 1,026 | | | | 1,083 | | | | 1,108 | | | | 1,145 | | | | 1,205 | | | | 5,567 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Base Funding Level | | | 729 | | | | 729 | | | | 729 | | | | 729 | | | | 729 | | | | 729 | | | | 3,645 | |
1 point PST commitment | | | | | | | 276 | | | | 288 | | | | 300 | | | | 313 | | | | 325 | | | | 1,502 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment Commitment | | | | | | | 1,005 | | | | 1,017 | | | | 1,029 | | | | 1,042 | | | | 1,054 | | | | 5,147 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment Over/(Under) Commitment | | | | | | | 21 | | | | 66 | | | | 79 | | | | 103 | | | | 151 | | | | 420 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
* | Building Manitoba Fund net of transit operating grants |
- 4 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2014 |
SPECIAL ACCOUNTS
Fiscal Stabilization
Manitoba’s balanced financial strategy maintains the 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 incurred during the economic recovery period. In 2014/15, $55 million will be withdrawn for debt repayment.
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 2014/15 for 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).
PROVINCIAL BORROWINGS, GUARANTEES AND OBLIGATIONS
Manitoba’s borrowing requirement identified in Budget 2014 was $4.8 billion including refinancing of $2.4 billion and new cash requirements, net of estimated repayments, of $2.4 billion.
New cash requirements are necessary for general government purposes, capital investments by departments, health facilities, post-secondary institutions and Manitoba Hydro. Estimated repayments are primarily for departmental capital investment and general purpose borrowings.
The total of outstanding borrowings, guarantees and obligations reflect the province’s gross borrowing obligations, but it does not take into consideration liquid assets available to pay down those obligations. While the total of outstanding provincial borrowings fluctuates during the fiscal year as a result of the timing of borrowing activities of the province, the year end forecast remains unchanged from that stated in the budget, as shown in the table on the following page.
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 core infrastructure and other capital assets – like schools and hospitals – 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 and other projects, Budget 2014 projected the net debt to GDP ratio at 29.8%.
An updated forecast for 2014/15 with comparative data for 2013/14 actual results will be provided in the second quarterly report.
- 5 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2014 |
Provincial Borrowings, Guarantees and Obligations
| | | | | | | | |
| | 2014/15 Budget | |
Provincial Borrowings, Guarantees and Obligations1 | | $ millions | | | $ Per Capita* | |
General Government Programs | | | 9,244 | | | | 7,220 | |
General Government Programs – Pension Liability | | | 2,595 | | | | 2,027 | |
The Manitoba Hydro-Electric Board | | | 12,390 | | | | 9,677 | |
Other Crown Organizations | | | 2,583 | | | | 2,017 | |
Health Facilities | | | 1,477 | | | | 1,154 | |
Other | | | 5 | | | | 4 | |
Capital Investments | | | 4,431 | | | | 3,461 | |
| | | | | | | | |
| | |
Subtotal2 | | | 32,725 | | | | 25,560 | |
| | | | | | | | |
| | |
Other Obligations | | | | | | | | |
Pension Liability | | | 7,761 | | | | | |
Pension Assets | | | (5,500) | | | | | |
| | | | | | | | |
| | |
Net Pension Liability | | | 2,261 | | | | | |
Debt incurred for and repayable by The Manitoba Hydro-Electric Board | | | (12,145) | | | | | |
Education and Health Debt held by Government Enterprises | | | 598 | | | | | |
Other Debt of Crown Organizations | | | 266 | | | | | |
| | | | | | | | |
| | |
Subtotal | | | (9,020) | | | | | |
| | | | | | | | |
| | |
Total Provincial Borrowings, Guarantees and Obligations | | | 23,705 | | | | | |
| | | | | | | | |
Adjustments to arrive at Summary Net Debt | | | | | | | | |
Guarantees | | | (245) | | | | | |
Net Financial Assets | | | (4,842) | | | | | |
| | | | | | | | |
| | |
Summary Net Debt | | | 18,618 | | | | 14,542 | |
| | | | | | | | |
| | |
Summary Net Debt as a percentage of GDP | | | 29.8% | | | | | |
Notes: Provincial Borrowings, Guarantees and Obligations
1. | Provincial borrowings, guarantees and obligations are net of sinking funds. |
2. | Provincial borrowings and guarantees are payable in Canadian and U.S. dollars. As at June 30, 2014, total provincial borrowings and guarantees were payable 95% in Canadian dollars and 5% in U.S. dollars. Of this total, General Government Program borrowing and Other Crown organizations borrowings were 100% payable in Canadian dollars. Manitoba Hydro borrowings were payable 85% in Canadian dollars (83% at March 31, 2014) and 15% in U.S. dollars (17% at March 31, 2014). |
* | The per capita data is based upon forecast population figures as presented in Budget 2014. |
- 6 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2014 |
ECONOMIC PERFORMANCE AND OUTLOOK
Since April 2014, the International Monetary Fund (IMF) has revised down its global economic forecast for 2014 by 0.3%. The downward adjustment reflects last winter’s weather related slowdown in the U.S., moderating demand in China and geopolitical tension in Europe. Global growth is expected to rebound in the second half of this year and improve into next year. The IMF forecast calls for global growth at 3.4% in 2014, increasing to 4.0% in 2015.
Uneven global growth and poor weather conditions dampened Canadian exports and business investment in the first half of 2014. As a result, real GDP growth forecast for Canada is also revised down for 2014, but as demand resumes economic growth is expected to improve.
A review of major economic indicators shows modest but stable growth in Manitoba through the first half of 2014.
According to the latest Manitoba Finance survey of economic forecasters, Manitoba’s real GDP will expand 2% this year, slightly below the projected national increase of 2.2%. Forecast for both economies has been revised down since Budget 2014. In 2015, Manitoba’s real GDP is expected to increase by 2.4%, marginally below the projected national increase of 2.5%.
Manitoba’s population has experienced healthy growth over the past 10 years. Over the last decade, immigration levels to the province have risen considerably, net interprovincial out-migration has decreased and the number of births has increased. In 2013, estimated population increased by 1.2%.
As of April 1, 2014, Manitoba’s population stood at 1,275,212, an increase of 14,293 persons, and a 12-month increase of 1.1%.
Following a national trend, labour market activity has slowed in the province. Employment growth declined by 0.5% on a year-to-date basis in 2014 while the labour force contracted by 0.2%. Three other provinces are showing a decline in employment growth while four other provinces are showing a contraction in the labour force.
Full-time employment in Manitoba is down by 0.3% and part-time employment is down by 1.5%.
The unemployment rate has averaged 5.5% in 2014, up from 5.4% in 2013 but remaining third-lowest among provinces and below the national rate of 7.0%. Manitoba’s youth unemployment rate has averaged 10.6% in 2014, also marginally above 10.5% the average in 2013.
Average weekly earnings are up 3.7% so far in 2014, the strongest growth since 2007 and the third highest among provinces. Weekly earnings in the health care sector are up 6.6% followed by a 6.5% gain in accommodation and food services. In contrast, weekly earnings are down by 2.4% in education services in 2014.
Retail activity continues to expand at a firm pace, averaging 3.2% growth in the first six months of 2014. National retail sales increased 4.6% over the same period. Manitoba’s increase is sixth-highest among provinces. After averaging 7.5% annual growth over the last three years, automotive unit sales are down by 1.4% in 2014.
Construction activity remains strong in the province. Since the recession, the value of building permits issued in Manitoba has increased by 9.8% annually, the strongest among provinces and above the national average of 2.8% annual growth.
- 7 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2014 |
On a year to date basis in 2014, a 43% increase in the value of commercial property building permits has pushed up the total value of building permits by 14.4%, the second highest among provinces. The value of institutional permits is up by 40% while industrial building permits is up by 24% in 2014.
Economic and demographic fundamentals continue to support Manitoba’s housing market. Low mortgage rates coupled with strong population growth has kept the vacancy rates low across the province and stimulated new construction. In 2013, housing starts surpassed 7,000 units for the second consecutive year and marked a 25 year record.
Housing activity remains elevated in 2014. However, partially due to weather conditions through the winter months, the number of housing units started in 2014 was down 21% in the first six months of the year compared to the previous year. Single starts were down by 19% and multiples starts were down by 23.5%.
An improvement in the U.S. housing sector has helped buoy Manitoba exports. Through July 2014, Manitoba exports increased 12.0% following a 10.4% increase in 2013. Manitoba’s U.S. exports increased 12.1% while non-U.S. exports were up 11.9%.
Influenced by improving demand from the U.S., Manitoba’s manufacturing sales have increased by 3.7% in 2014, compared to the 0.2% average growth in 2013. Sales of furniture, machinery, fabricated metals and transportation are leading growth, while wood, food products, and chemicals are lagging.
In 2013, agricultural production jumped 18.5% in real terms, following a sharp rebound in 2012. This year, weather conditions remain a key influence on total production. The crop season began with excess moisture conditions and cooler temperatures in many parts of the province. However, conditions have improved through mid-season.
In the first quarter of 2014, Manitoba farm cash receipts are down by 5.2%, sixth highest among provinces. Crop receipts decreased 7.8% with declines in most crops, canola down 8.8%, wheat 24.9% and barley 58.7%.
Livestock receipts were up 19.2%. Cattle receipts were up 21.4% and hog receipts were up 27.6%. Direct payments, which include insurance and various types of income supports, decreased by 62.9%.
The Consumer Price Index has increased by 2.2% on a year-to-date basis in 2014, above the national increase of 1.9%. For 2014, Manitoba Finance’s survey of economic forecasts indicates CPI inflation will average about 2.0% in Manitoba, closely matching the year-to-date estimates.
For monthly updates and more details please see the Manitoba Economic Highlights and Statistics at:
http://www.gov.mb.ca/finance/pdf/highlights.pdf
and
http://www.gov.mb.ca/finance/pdf/statistics.pdf
- 8 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2014 |
| | |
2014/15 Core Government Revenue by Source UNAUDITED | | Appendix I |
| | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to June 30 | | | Full Year | |
| | 2014/15 | | | 2013/14 Actual | | | 2014/15 | |
($000s) | | Actual | | | Estimated | | | Variance | | | | | | Budget | |
Income taxes | | | | | | | | | | | | | | | | | | | | |
Individual Income Tax | | | 765,314 | | | | 765,232 | | | | 82 | | | | 724,342 | | | | 3,101,900 | |
Corporation Income Tax | | | 220,452 | | | | 224,957 | | | | (4,505) | | | | 204,611 | | | | 530,100 | |
| | | | | | | | | | | | | | | | | | | | |
Subtotal: Income Taxes | | | 985,766 | | | | 990,189 | | | | (4,423) | | | | 928,953 | | | | 3,632,000 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Other Taxes | | | | | | | | | | | | | | | | | | | | |
Corporations Taxes | | | 59,817 | | | | 66,950 | | | | (7,133) | | | | 60,873 | | | | 268,600 | |
Fuel Taxes | | | 80,532 | | | | 79,300 | | | | 1,232 | | | | 80,936 | | | | 326,100 | |
Land Transfer Tax | | | 21,386 | | | | 21,748 | | | | (362) | | | | 21,949 | | | | 89,500 | |
Levy for Health and Education | | | 110,667 | | | | 106,700 | | | | 3,967 | | | | 101,780 | | | | 446,900 | |
Retail Sales Tax | | | 524,148 | | | | 546,300 | | | | (22,152) | | | | 481,591 | | | | 2,207,000 | |
Tobacco Tax | | | 71,443 | | | | 75,600 | | | | (4,157) | | | | 76,552 | | | | 286,300 | |
Other Taxes | | | 2,363 | | | | 2,642 | | | | (279) | | | | 2,123 | | | | 13,956 | |
| | | | | | | | | | | | | | | | | | | | |
Subtotal: Other Taxes | | | 870,356 | | | | 899,240 | | | | (28,884) | | | | 825,804 | | | | 3,638,356 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Fees and Other Revenue | | | | | | | | | | | | | | | | | | | | |
Fines and Costs and Other Legal | | | 12,838 | | | | 13,115 | | | | (277) | | | | 12,828 | | | | 52,187 | |
Minerals and Petroleum | | | 3,570 | | | | 4,223 | | | | (653) | | | | 4,188 | | | | 18,861 | |
Automobile and Motor Carrier Licences and Fees | | | 39,925 | | | | 39,657 | | | | 268 | | | | 38,769 | | | | 150,500 | |
Parks: Forestry and Other Conservation | | | 3,488 | | | | 3,588 | | | | (100) | | | | 3,808 | | | | 34,190 | |
Water Power Rentals | | | 29,442 | | | | 29,741 | | | | (299) | | | | 29,763 | | | | 125,000 | |
Service Fees and Other Miscellaneous Charges | | | 23,700 | | | | 18,807 | | | | 4,893 | | | | 21,112 | | | | 171,175 | |
Revenue Sharing from SOAs | | | 4,563 | | | | 4,512 | | | | 51 | | | | 3,982 | | | | 18,050 | |
| | | | | | | | | | | | | | | | | | | | |
Subtotal: Fees and Other Revenue | | | 117,526 | | | | 113,643 | | | | 3,883 | | | | 114,450 | | | | 569,963 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Federal Transfers | | | | | | | | | | | | | | | | | | | | |
Equalization | | | 437,487 | | | | 437,487 | | | | - | | | | 448,078 | | | | 1,749,900 | |
Canada Health Transfer (CHT) | | | 289,083 | | | | 289,083 | | | | - | | | | 280,210 | | | | 1,156,308 | |
Canada Social Transfer (CST) | | | 113,307 | | | | 113,307 | | | | - | | | | 110,688 | | | | 453,200 | |
Infrastructure Renewal | | | - | | | | - | | | | - | | | | - | | | | 16,900 | |
Shared Cost and Other Transfers | | | 12,319 | | | | 25,855 | | | | (13,536) | | | | 26,352 | | | | 153,054 | |
| | | | | | | | | | | | | | | | | | | | |
Subtotal: Federal Transfers | | | 852,196 | | | | 865,732 | | | | (13,536) | | | | 865,328 | | | | 3,529,362 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Net Income of Government | | | | | | | | | | | | | | | | | | | | |
Business Enterprises (GBEs) | | | | | | | | | | | | | | | | | | | | |
Manitoba Liquor and Lotteries Corporation | | | 66,000 | | | | 66,000 | | | | - | | | | 106,000 | | | | 575,000 | |
| | | | | | | | | | | | | | | | | | | | |
Total Revenue | | | 2,891,844 | | | | 2,934,804 | | | | (42,960) | | | | 2,840,535 | | | | 11,944,681 | |
| | | | | | | | | | | | | | | | | | | | |
| |
- 9 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2014 |
| | |
2014/15 Core Government Expenditure by Sector/Department UNAUDITED | | Appendix II |
| | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to June 30 | | | Full Year | |
| | 2014/15 | | | 2013/14 | | | 2014/15 | |
($000s) | | Actual | | | Estimated | | | Variance | | | Actual1 | | | Budget2 | |
Health | | | | | | | | | | | | | | | | | | | | |
Health, Healthy Living and Seniors | | | 1,494,881 | | | | 1,502,495 | | | | (7,614) | | | | 1,459,194 | | | | 5,382,077 | |
Education | | | | | | | | | | | | | | | | | | | | |
Education and Advanced Learning | | | 649,292 | | | | 666,948 | | | | (17,656) | | | | 673,097 | | | | 2,430,348 | |
Family Services | | | | | | | | | | | | | | | | | | | | |
Children and Youth Opportunities | | | 11,528 | | | | 12,510 | | | | (982) | | | | 13,404 | | | | 49,212 | |
Family Services | | | 259,942 | | | | 275,571 | | | | (15,629) | | | | 251,190 | | | | 1,126,234 | |
| | | | | | | | | | | | | | | | | | | | |
Total Family Services | | | 271,470 | | | | 288,081 | | | | (16,611) | | | | 264,594 | | | | 1,175,446 | |
| | | | | | | | | | | | | | | | | | | | |
Community, Economic and Resource Development | | | | | | | | | | | | | | | | | | | | |
Aboriginal and Northern Affairs | | | 9,754 | | | | 11,549 | | | | (1,795) | | | | 9,100 | | | | 34,226 | |
Agriculture, Food and Rural Development | | | 14,494 | | | | 14,970 | | | | (476) | | | | 14,486 | | | | 212,585 | |
Conservation and Water Stewardship | | | 36,736 | | | | 35,817 | | | | 919 | | | | 37,055 | | | | 145,136 | |
Housing and Community Development | | | 26,140 | | | | 27,483 | | | | (1,343) | | | | 25,103 | | | | 79,119 | |
Infrastructure and Transportation | | | 175,460 | | | | 175,225 | | | | 235 | | | | 148,725 | | | | 660,780 | |
Jobs and the Economy | | | 167,502 | | | | 171,459 | | | | (3,957) | | | | 169,342 | | | | 675,256 | |
Mineral Resources | | | 2,561 | | | | 2,653 | | | | (92) | | | | 2,991 | | | | 11,475 | |
Municipal Government | | | 43,801 | | | | 52,070 | | | | (8,269) | | | | 29,417 | | | | 423,341 | |
| | | | | | | | | | | | | | | | | | | | |
Total Community, Economic and Resource Development | | | 476,448 | | | | 491,226 | | | | (14,778) | | | | 436,219 | | | | 2,241,918 | |
| | | | | | | | | | | | | | | | | | | | |
Justice and Other Expenditures | | | | | | | | | | | | | | | | | | | | |
Legislative Assembly | | | 10,628 | | | | 10,894 | | | | (266) | | | | 10,367 | | | | 44,324 | |
Executive Council | | | 1,631 | | | | 1,595 | | | | 36 | | | | 1,647 | | | | 3,679 | |
Civil Service Commission | | | 4,703 | | | | 4,918 | | | | (215) | | | | 5,060 | | | | 20,141 | |
Employee Pensions and Other Costs | | | (3,721) | | | | (2,964) | | | | (757) | | | | (2,619) | | | | 13,899 | |
Finance | | | 9,885 | | | | 14,717 | | | | (4,832) | | | | 17,393 | | | | 67,968 | |
Justice | | | 97,373 | | | | 98,128 | | | | (755) | | | | 95,972 | | | | 535,339 | |
Labour and Immigration | | | 6,704 | | | | 7,375 | | | | (671) | | | | 9,148 | | | | 29,590 | |
Multiculturalism and Literacy | | | 3,879 | | | | 3,982 | | | | (103) | | | | 3,896 | | | | 21,170 | |
Tourism, Culture, Heritage, Sport and Consumer Protection | | | 26,880 | | | | 23,674 | | | | 3,206 | | | | 26,872 | | | | 86,704 | |
Enabling Appropriations | | | 612 | | | | 1,190 | | | | (578) | | | | 1,594 | | | | 14,934 | |
Other Appropriations | | | 15,754 | | | | 6,083 | | | | 9,671 | | | | 18,569 | | | | 41,587 | |
| | | | | | | | | | | | | | | | | | | | |
Total Justice and Other Expenditures | | | 174,328 | | | | 169,592 | | | | 4,736 | | | | 187,899 | | | | 879,335 | |
| | | | | | | | | | | | | | | | | | | | |
Debt Servicing Costs | | | (30,611) | | | | (42,640) | | | | 12,029 | | | | (9,589) | | | | 230,000 | |
| | | | | | | | | | | | | | | | | | | | |
Total Expenditure | | | 3,035,808 | | | | 3,075,702 | | | | (39,894) | | | | 3,011,414 | | | | 12,339,124 | |
Subtract: Total Revenue Estimate (Appendix I) | | | 2,891,844 | | | | 2,934,804 | | | | (42,960) | | | | 2,840,535 | | | | 11,944,681 | |
In-Year Adjustment/Lapse | | | - | | | | - | | | | - | | | | - | | | | (70,000) | |
| | | | | | | | | | | | | | | | | | | | |
NET INCOME (LOSS) | | | (143,964) | | | | (140,898) | | | | (3,066) | | | | (170,879) | | | | (324,443) | |
| | | | | | | | | | | | | | | | | | | | |
| |
1. | For comparative purposes the 2013/14 Actual has been re-stated to reflect the 2014/15 appropriation structure. |
2. | Budget figures are adjusted to include Enabling Appropriations. |
- 10 -
| | |
PROVINCE OF MANITOBA | | APRIL TO JUNE 2014 |
| | |
2014/15 Core Government Part B Capital Investment UNAUDITED | | Appendix III |
| | | | | | | | | | | | | | | | | | | | |
| | Year-to-Date to | | | Full Year | |
| | 2014/15 | | | 2013/14 | | | 2014/15 | |
($000s) | | Actual | | | Estimated | | | Variance | | | Actual | | | Budget1 | |
| | | | | |
Agriculture, Food and Rural Development | | | 66 | | | | 158 | | | | (92) | | | | 317 | | | | 1,250 | |
Conservation and Water Stewardship | | | 327 | | | | 4,252 | | | | (3,925) | | | | 595 | | | | 30,529 | |
Education and Advanced Learning | | | - | | | | - | | | | - | | | | - | | | | 100 | |
Family Services | | | 38 | | | | 33 | | | | 5 | | | | 28 | | | | 5,172 | |
Finance | | | - | | | | 376 | | | | (376) | | | | - | | | | 4,070 | |
Health, Healthy Living and Seniors | | | 56 | | | | 134 | | | | (78) | | | | 334 | | | | 1,040 | |
Infrastructure and Transportation | | | 50,340 | | | | 62,336 | | | | (11,996) | | | | 50,860 | | | | 682,920 | |
Jobs and the Economy | | | 267 | | | | 910 | | | | (643) | | | | 213 | | | | 6,212 | |
Justice | | | 58 | | | | 161 | | | | (103) | | | | 139 | | | | 3,971 | |
Mineral Resources | | | - | | | | - | | | | - | | | | - | | | | 196 | |
Tourism, Culture, Heritage, Sport and Consumer Protection | | | - | | | | - | | | | - | | | | - | | | | 110 | |
Internal Service Adjustments | | | - | | | | - | | | | - | | | | - | | | | 6,009 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Total Capital Investment | | | 51,152 | | | | 68,360 | | | | (13,191) | | | | 52,486 | | | | 741,579 | |
| | | | | | | | | | | | | | | | | | | | |
1. | Budget figures are adjusted to include Internal Service Adjustments (an Enabling Appropriation). |
- 11 -