Statement of Responsibility for the Consolidated Financial Statements of the
Province of Nova Scotia
Responsibility for the integrity, objectivity, and fair presentation of the consolidated financial statements of the Province of Nova Scotia rests with the government. These financial statements are prepared on behalf of the Minister and Deputy Minister of Finance by the Controller in accordance with the accounting principles recommended by the Public Sector Accounting Board of the Canadian Institute of Chartered Accountants (CICA), supplemented where appropriate by other CICA and International Federation of Accountants accounting standards or pronouncements.
The consolidated financial statements include a Consolidated Statement of Financial Position, a Consolidated Statement of Operations and Accumulated Deficits, a Consolidated Statement of Change in Net Direct Debt, and a Consolidated Statement of Cash Flow. They present fairly, in all material respects, the financial position and the results of operations for the year ended.
The government is responsible for maintaining a system of internal accounting and administrative controls in order to provide reasonable assurance that transactions are appropriately authorized, assets are safeguarded, and financial records are properly maintained.
Under the mandate in section 9 of the Auditor General Act, the Auditor General of Nova Scotia provides an independent opinion on the consolidated financial statements prepared by the government.
Byron Rafuse, CMA
Controller
AUDITOR’S REPORT
To the Members of the Legislative
Assembly of Nova Scotia
I have audited the consolidated statement of financial position of the Province of Nova Scotia as at March 31, 2006 and the consolidated statements of operations and accumulated deficits, change in net direct debt and cash flow for the year then ended. These statements are the responsibility of the Government of Nova Scotia, represented by the Minister of Finance. My responsibility is to express an opinion on these financial statements based on my audit.
I conducted my audit in accordance with Canadian generally accepted auditing standards. Those standards require that I plan and perform an audit to obtain reasonable assurance whether the financial statements are free of material misstatements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.
In my opinion, these financial statements present fairly, in all material respects, the financial position of the Province of Nova Scotia as at March 31, 2006 and the results of its operations, changes in net direct debt and cash flows for the year then ended in accordance with Canadian generally accepted accounting principles for the public sector.
Jacques R. Lapointe, CA. CIA
Auditor General
Halifax, Nova Scotia
July 31, 2006
Statement 1
Consolidated Statement of Financial Position
as at March 31, 2006
($ thousands)
| | | | | | | | |
| | 2006 | | | 2005 | |
| | | | | | (as restated) | |
Financial Assets | | | | | | | | |
Cash and Short-term Investments (Note 3) | | | 391,861 | | | | 405,212 | |
Accounts Receivable and Advances | | | 830,248 | | | | 747,654 | |
Inventories for Resale | | | 4,043 | | | | 4,095 | |
Loans Receivable (Schedule 3) | | | 1,081,131 | | | | 1,031,834 | |
Investments (Schedule 3) | | | 43,468 | | | | 35,154 | |
| | | | | | |
| | | 2,350,751 | | | | 2,223,949 | |
| | | | | | |
| | | | | | | | |
Liabilities | | | | | | | | |
Bank Advances and Short-term Borrowings | | | 900,106 | | | | 1,048,388 | |
Accounts Payable and Accrued Liabilities | | | 1,316,426 | | | | 1,299,672 | |
Deferred Revenue (Note 4) | | | 1,031,818 | | | | 246,259 | |
Accrued Interest | | | 204,736 | | | | 229,381 | |
Unmatured Debt of Governmental Units (Schedule 4) | | | 9,627,323 | | | | 10,209,570 | |
Unamortized Foreign Exchange Translation Gains | | | 91,444 | | | | 22,259 | |
Unamortized Premiums and Discounts | | | (4 | ) | | | (14,483 | ) |
Federal Equalization Repayable Loan (Note 6) | | | 120,322 | | | | 120,322 | |
Pension, Retirement and Other Obligations (Note 7) | | | 1,302,682 | | | | 1,363,820 | |
Deficiency in Government Business Enterprises (Schedule 6) | | | (4,932 | ) | | | 3,935 | |
| | | | | | |
| | | 14,589,921 | | | | 14,529,123 | |
| | | | | | |
Net Direct Debt | | | (12,239,170 | ) | | | (12,305,174 | ) |
| | | | | | |
| | | | | | | | |
Non-Financial Assets | | | | | | | | |
Tangible Capital Assets (Schedule 7) | | | 3,366,236 | | | | 3,206,830 | |
Inventories of Supplies | | | 47,560 | | | | 46,054 | |
Prepaid Expenses | | | 16,084 | | | | 14,882 | |
| | | | | | |
| | | 3,429,880 | | | | 3,267,766 | |
| | | | | | |
Accumulated Deficits | | | (8,809,290 | ) | | | (9,037,408 | ) |
| | | | | | |
| | | | | | | | |
Trust Finds under Administration (Note 8) | | | 8,055,963 | | | | 7,199,734 | |
Workers’ Compensation Board (Note 8) | | | 1,002,494 | | | | 939,467 | |
| | | | | | |
Total Trust and Trust-Like Funds under Administration | | | 9,058,457 | | | | 8,139,201 | |
| | | | | | |
Accounting Changes (Note 2)
Contingencies and Contractual Obligations (Note 12)
Subsequent Events (Note 13)
Comparative Figures (Note 14)
The accompanying notes and schedules are an integral part of these Financial Statements.
| | |
Province of Nova Scotia — Public Accounts | | 3 |
Statement 2
Consolidated Statement of Operations and Accumulated Deficits
for the fiscal year ended March 31, 2006
($ thousands)
| | | | | | | | | | | | |
| | 2006 | | | 2005 | |
| | Estimate | | | Actual | | | Actual | |
| | | | | | | | | | (as restated) | |
Revenue (Schedule 1) | | | | | | | | | | | | |
Provincial Sources | | | 3,981,206 | | | | 4,161,257 | | | | 3,909,695 | |
Federal Sources | | | 2,540,779 | | | | 2,477,254 | | | | 2,371,084 | |
Prior Years’ Adjustments — Federal/Provincial Fiscal Arrangements | | | — | | | | 21,447 | | | | (38,186 | ) |
Other Revenue | | | 562,079 | | | | 676,689 | | | | 612,483 | |
Sinking Fund and Public Debt Retirement Fund Earnings | | | 119,597 | | | | 124,395 | | | | 143,235 | |
| | | | | | | | | |
Total Revenue | | | 7,203,661 | | | | 7,461,042 | | | | 6,998,311 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Expenses (Schedule 2) | | | | | | | | | | | | |
Agriculture and Fisheries | | | 56,886 | | | | 62,689 | | | | 62,503 | |
Community Services | | | 882,252 | | | | 813,611 | | | | 793,641 | |
Education | | | 1,366,869 | | | | 1,420,581 | | | | 1,330,088 | |
Assistance to Universities | | | 214,526 | | | | 231,958 | | | | 235,195 | |
Energy | | | 10,814 | | | | 21,331 | | | | 10,307 | |
Environment and Labour | | | 44,584 | | | | 80,207 | | | | 78,061 | |
Finance | | | 18,316 | | | | 16,147 | | | | 25,146 | |
Health | | | 2,810,829 | | | | 2,845,437 | | | | 2,634,045 | |
Justice | | | 202,788 | | | | 202,834 | | | | 190,141 | |
Natural Resources | | | 66,643 | | | | 72,661 | | | | 60,386 | |
Public Service | | | 215,875 | | | | 224,318 | | | | 188,708 | |
Service Nova Scotia and Municipal Relations | | | 143,703 | | | | 140,993 | | | | 137,005 | |
Tourism Culture and Heritage | | | 51,258 | | | | 53,465 | | | | 60,773 | |
Transportation and Public Works | | | 273,292 | | | | 276,489 | | | | 261,562 | |
Restructuring Costs | | | 86,933 | | | | 75,069 | | | | 39,658 | |
Pension Valuation Adjustment | | | 24,379 | | | | 29,254 | | | | 6,221 | |
Loss (Gain) on Disposal of Crown Assets | | | — | | | | (6,394 | ) | | | (2,754 | ) |
Debt Servicing Costs (Note 10) | | | 1,017,065 | | | | 1,017,693 | | | | 1,066,973 | |
| | | | | | | | | |
Total Expenses (Note 9) | | | 7,487,012 | | | | 7,578,343 | | | | 7,177,659 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Deficit from Governmental Units, on an Expense Basis | | | (283,351 | ) | | | (117,301 | ) | | | (179,348 | ) |
Net Income from Government Business Enterprises (Schedule 6) | | | 346,634 | | | | 345,419 | | | | 349,507 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Provincial Surplus, on an Expense Basis | | | 63,283 | | | | 228,118 | | | | 170,159 | |
| | | | | | | | | |
| | | | | | | | | | | | |
Accumulated Deficits, Beginning of Year | | | | | | | | | | | | |
As Previously Reported | | | | | | | (9,066,929 | ) | | | (9,232,222 | ) |
Accounting Changes (Note 2) | | | | | | | 29,521 | | | | 24,655 | |
| | | | | | | | | | |
As Restated | | | | | | | (9,037,408 | ) | | | (9,207,567 | ) |
| | | | | | | | | | | | |
Accumulated Deficits, End of Year | | | | | | | (8,809,290 | ) | | | (9,037,408 | ) |
| | | | | | | | | | |
The accompanying notes and schedules are an integral part of these Financial Statements.
| | |
Province of Nova Scotia — Public Accounts | | 4 |
Statement 3
Consolidated Statement of Change in Net Direct Debt
for the fiscal year ended March 31, 2006
($ thousands)
| | | | | | | | |
| | 2006 | | | 2005 | |
| | | | | | (as restated) | |
Net Direct Debt, Beginning of Year | | | | | | | | |
As Previously Reported | | | (12,308,407 | ) | | | (12,327,824 | ) |
Accounting Changes (Note 2) | | | 3,233 | | | | 2,998 | |
| | | | | | |
As Restated | | | (12,305,174 | ) | | | (12,324,826 | ) |
| | | | | | |
| | | | | | | | |
Changes in the Year | | | | | | | | |
Provincial Surplus, on an Expense Basis | | | 228,118 | | | | 170,159 | |
Acquisition of Tangible Capital Assets | | | (385,796 | ) | | | (343,075 | ) |
Amortization of Tangible Capital Assets | | | 212,551 | | | | 195,456 | |
Disposals and other Adjustments to Tangible Capital Assets | | | 13,839 | | | | 4,817 | |
Increase in Inventories of Supplies | | | (1,506 | ) | | | (6,651 | ) |
Decrease (Increase) in Prepaid Expenses | | | (1,202 | ) | | | (1,054 | ) |
| | | | | | |
Total Changes in the Year | | | 66,004 | | | | 19,652 | |
| | | | | | |
| | | | | | | | |
Net Direct Debt — End of Year | | | (12,239,170 | ) | | | (12,305,174 | ) |
| | | | | | |
The accompanying notes and schedules are an integral part of these Financial Statements.
| | |
Province of Nova Scotia — Public Accounts | | 5 |
Statement 4
Consolidated Statement of Cash Flow
for the fiscal year ended March 31, 2006
($ thousands)
| | | | | | | | |
| | 2006 | | | 2005 | |
| | | | | | (as restated) | |
Cash Inflow (Outflow) from the following activities: | | | | | | | | |
Operating: | | | | | | | | |
Provincial Surplus, on an Expense Basis | | | 228,118 | | | | 170,159 | |
Sinking Fund and Public Debt Retirement Fund Earnings | | | (124,395 | ) | | | (143,235 | ) |
Foreign Exchange Amortization | | | 5,963 | | | | 1,145 | |
Amortization of Tangible Capital Assets | | | 212,551 | | | | 195,456 | |
Net Income from Government Business Enterprises | | | (345,419 | ) | | | (349,507 | ) |
Profit Distributions from Government Business Enterprises | | | 336,552 | | | | 340,065 | |
Net Change in Other Items (Note 11) | | | 482,998 | | | | 563,851 | |
| | | | | | |
| | | 796,368 | | | | 777,934 | |
| | | | | | |
| | | | | | | | |
Investing: | | | | | | | | |
Repayment of Loans | | | 166,843 | | | | 167,367 | |
Advances and Investing | | | (224,454 | ) | | | (269,243 | ) |
| | | | | | |
| | | (57,611 | ) | | | (101,876 | ) |
| | | | | | |
| | | | | | | | |
Capital: | | | | | | | | |
Acquisition of Tangible Capital Assets | | | (385,796 | ) | | | (343,075 | ) |
Proceeds from Disposal of Tangible Capital Assets | | | 7,209 | | | | 3,465 | |
Loss on Disposal of Tangible Capital Assets | | | 6,630 | | | | 1,352 | |
| | | | | | |
| | | (371,957 | ) | | | (338,258 | ) |
| | | | | | |
| | | | | | | | |
Financing: | | | | | | | | |
Debentures Issued | | | 788,471 | | | | 461,715 | |
Proceeds from Federal Equalization Repayable Loan | | | — | | | | 120,322 | |
Foreign Currency Swaps and Adjustments | | | 7,632 | | | | 26,138 | |
Sinking Fund Installments | | | (54,840 | ) | | | (75,098 | ) |
Proceeds from Sinking Funds for Debt Repayment | | | 657,700 | | | | 500,000 | |
Repayment of Debentures and Other Long-term Obligations | | | (1,779,114 | ) | | | (1,504,637 | ) |
| | | | | | |
| | | (380,151 | ) | | | (471,560 | ) |
| | | | | | |
| | | | | | | | |
Cash (Outflows) Inflows | | | (13,351 | ) | | | (133,760 | ) |
Cash Position, Beginning of Year | | | 405,212 | | | | 538,972 | |
| | | | | | |
Cash Position, End of Year | | | 391,861 | | | | 405,212 | |
| | | | | | |
| | | | | | | | |
Cash Position Represented by: | | | | | | | | |
Cash and Short-Term Investments | | | 391,861 | | | | 405,212 | |
| | | | | | |
The accompanying notes and schedules are an integral part of these Financial Statements.
| | |
Province of Nova Scotia — Public Accounts | | 6 |
Schedule 1
Revenue
for the fiscal year ended March 31, 2006
($ thousands)
| | | | | | | | |
| | 2006 | | | 2005 | |
| | | | | | (as restated) | |
Provincial Sources | | | | | | | | |
Income Taxes | | | 1,929,957 | | | | 1,791,325 | |
Sales Taxes | | | 1,483,575 | | | | 1,472,773 | |
Petroleum Royalties | | | 123,850 | | | | 28,202 | |
Other Provincial Revenue | | | 623,875 | | | | 617,395 | |
| | | | | | |
| | | 4,161,257 | | | | 3,909,695 | |
| | | | | | |
| | | | | | | | |
Federal Sources | | | | | | | | |
Equalization Payments | | | 1,343,527 | | | | 1,321,774 | |
Canada Health and Social Transfers | | | 835,979 | | | | 729,395 | |
Other Federal Payments | | | 297,748 | | | | 319,915 | |
| | | | | | |
| | | 2,477,254 | | | | 2,371,084 | |
| | | | | | |
| | | | | | | | |
Prior Years’ Adjustments — Federal/Provincial Fiscal Arrangements | | | | | | | | |
Provincial Sources | | | 16,420 | | | | (63,279 | ) |
Federal Sources | | | 5,027 | | | | 25,093 | |
| | | | | | |
| | | 21,447 | | | | (38,186 | ) |
| | | | | | |
| | | | | | | | |
Other Revenue | | | 676,689 | | | | 612,483 | |
Sinking Fund and Public Debt Retirement Fund Earnings | | | 124,395 | | | | 143,235 | |
| | | | | | |
Total Revenue | | | 7,461,042 | | | | 6,998,311 | |
| | | | | | |
| | |
Province of Nova Scotia — Public Accounts | | 7 |
Schedule 2
Expenses
for the fiscal year ended March 31, 2006
($ thousands)
| | | | | | | | |
| | 2006 | | | 2005 | |
| | | | | | (as restated) | |
Agriculture and Fisheries | | | | | | | | |
Department of Agriculture and Fisheries | | | 62,369 | | | | 62,319 | |
CIDA Ghana/Africa Project | | | 320 | | | | 184 | |
Nova Scotia Blueberry Institute Fund | | | — | | | | — | |
| | | | | | |
| | | 62,689 | | | | 62,503 | |
| | | | | | |
| | | | | | | | |
Community Services | | | | | | | | |
Department of Community Services | | | 718,982 | | | | 709,596 | |
Mainstream 1992 Fund | | | — | | | | — | |
Nova Scotia Housing Development Corporation | | | 94,629 | | | | 84,045 | |
| | | | | | |
| | | 813,611 | | | | 793,641 | |
| | | | | | |
| | | | | | | | |
Education | | | | | | | | |
Department of Education | | | 275,520 | | | | 249,755 | |
Annapolis Valley Regional School Board | | | 112,696 | | | | 104,118 | |
Cape Breton Victoria Regional School Board | | | 125,270 | | | | 128,035 | |
Chignecto-Central Regional School Board | | | 169,012 | | | | 160,333 | |
Conseil Scolaire Acadien Provincial | | | 37,399 | | | | 34,005 | |
Halifax Regional School Board | | | 358,178 | | | | 342,499 | |
Nova Scotia Community College | | | 144,283 | | | | 128,563 | |
Nova Scotia Government Acadian Bursary Program Fund | | | — | | | | — | |
P3 Schools Capital and Technology Refresh Fund | | | — | | | | 29 | |
Scotia Learning Centre Technology Refresh | | | 2,325 | | | | — | |
South Shore Regional School Board | | | 61,984 | | | | 39,436 | |
Southwest Regional School Board | | | — | | | | 35,381 | |
Strait Regional School Board | | | 73,435 | | | | 70,988 | |
Tri County Regional School Board | | | 60,479 | | | | 36,946 | |
| | | | | | |
| | | 1,420,581 | | | | 1,330,088 | |
| | | | | | |
| | | | | | | | |
Assistance to Universities | | | 231,958 | | | | 235,195 | |
| | | | | | |
| | | | | | | | |
Energy | | | | | | | | |
Department of Energy | | | 21,186 | | | | 8,440 | |
Nova Scotia Market Development Initiative Fund | | | 145 | | | | 1,867 | |
Pengrowth Nova Scotia Energy Scholarship Fund | | | — | | | | — | |
| | | | | | |
| | | 21,331 | | | | 10,307 | |
| | | | | | |
| | |
Province of Nova Scotia — Public Accounts | | 8 |
Schedule 2
Expenses (continued)
for the fiscal year ended March 31, 2006
($ thousands)
| | | | | | | | |
| | 2006 | | | 2005 | |
| | | | | | (as restated) | |
Environment and Labour | | | | | | | | |
Department of Environment and Labour | | | 39,848 | | | | 39,193 | |
Nova Scotia Environmental Trust Fund | | | — | | | | — | |
Resource Recovery Fund Board Incorporated | | | 40,359 | | | | 38,868 | |
| | | | | | |
| | | 80,207 | | | | 78,061 | |
| | | | | | |
| | | | | | | | |
Finance | | | | | | | | |
Department of Finance | | | 16,666 | | | | 13,786 | |
Nova Scotia Government Fund Limited | | | 99 | | | | 112 | |
Nova Scotia Hurricane Juan Recovery Fund | | | 53 | | | | 183 | |
Nova Scotia Pension Agency | | | — | | | | — | |
Sydney Steel Corporation | | | 111 | | | | 15 | |
3052155 Nova Scotia Limited | | | (782 | ) | | | 11,050 | |
| | | | | | |
| | | 16,147 | | | | 25,146 | |
| | | | | | |
| | | | | | | | |
Health | | | | | | | | |
Department of Health | | | 1,170,846 | | | | 1,081,956 | |
Annapolis Valley District Health Authority | | | 91,730 | | | | 83,602 | |
Cape Breton District Health Authority | | | 198,819 | | | | 193,036 | |
Capital District Health Authority | | | 625,767 | | | | 581,911 | |
Colchester East Hants Health Authority | | | 54,664 | | | | 51,877 | |
Cumberland Health Authority | | | 48,423 | | | | 44,047 | |
Gaming Addiction Treatment Trust Fund | | | — | | | | — | |
Guysborough Antigonish-Strait Health Authority | | | 57,597 | | | | 54,173 | |
Insured Prescription Drug Plan | | | 159,542 | | | | 146,087 | |
Izaak Walton Killam Health Centre | | | 167,670 | | | | 150,275 | |
Nova Scotia Gaming Foundation | | | 744 | | | | 2,089 | |
Nova Scotia Health Research Foundation | | | 5,065 | | | | 4,617 | |
Pictou County Health Authority | | | 60,725 | | | | 55,661 | |
Provincial Drug Distribution Program | | | 71,814 | | | | 63,357 | |
South Shore District Health Authority | | | 56,672 | | | | 52,407 | |
South West Nova District Health Authority | | | 75,359 | | | | 68,950 | |
| | | | | | |
| | | 2,845,437 | | | | 2,634,045 | |
| | | | | | |
| | | | | | | | |
Justice | | | | | | | | |
Department of Justice | | | 184,525 | | | | 173,691 | |
CorFor Capital Repairs and Replacement Fund | | | — | | | | — | |
Nova Scotia Legal Aid Commission | | | 18,309 | | | | 16,450 | |
| | | | | | |
| | | 202,834 | | | | 190,141 | |
| | | | | | |
| | |
Province of Nova Scotia — Public Accounts | | 9 |
Schedule 2
Expenses (continued)
for the fiscal year ended March 31, 2006
($ thousands)
| | | | | | | | |
| | 2006 | | | 2005 | |
| | | | | | (as restated) | |
Natural Resources | | | | | | | | |
Department of Natural Resources | | | 66,659 | | | | 57,450 | |
Acadia Coal Company Limited Fund | | | 2 | | | | — | |
Coal Research Agreement Fund | | | 275 | | | | — | |
Crown Land Mine Remediation Fund | | | — | | | | 33 | |
Crown Land Silviculture Fund | | | 2,542 | | | | — | |
Nova Scotia E 911 Cost Recovery Fund | | | 2,981 | | | | 2,669 | |
Habitat Conservation Fund | | | 202 | | | | 119 | |
Partnership Trust Fund | | | — | | | | 15 | |
Scotia Benefits Fund | | | — | | | | — | |
Species-at-Risk Conservation Fund | | | — | | | | — | |
Sustainable Forestry Fund | | | — | | | | 100 | |
| | | | | | |
| | | 72,661 | | | | 60,386 | |
| | | | | | |
| | | | | | | | |
Public Service | | | | | | | | |
Public Service | | | 176,878 | | | | 144,088 | |
Nova Scotia Business Incorporated | | | 22,257 | | | | 20,269 | |
Nova Scotia Film Development Corporation | | | 3,713 | | | | 3,030 | |
Nova Scotia Innovation Corporation | | | 5,740 | | | | 5,032 | |
Trade Centre Limited | | | 13,340 | | | | 12,001 | |
Waterfront Development Corporation Limited | | | 2,390 | | | | 4,288 | |
| | | | | | |
| | | 224,318 | | | | 188,708 | |
| | | | | | |
| | | | | | | | |
Service Nova Scotia and Municipal Relations | | | | | | | | |
Department of Service Nova Scotia and Municipal Relations | | | 140,376 | | | | 135,659 | |
Nova Scotia Coordinate Referencing System Trust Fund | | | — | | | | — | |
Nova Scotia Municipal Finance Corporation | | | 617 | | | | 1,346 | |
| | | | | | |
| | | 140,993 | | | | 137,005 | |
| | | | | | |
| | | | | | | | |
Tourism, Culture and Heritage | | | | | | | | |
Department of Tourism, Culture and Heritage | | | 50,140 | | | | 57,552 | |
Art Gallery of Nova Scotia | | | 3,325 | | | | 3,221 | |
| | | | | | |
| | | 53,465 | | | | 60,773 | |
| | | | | | |
| | | | | | | | |
Transportation and Public Works | | | | | | | | |
Department of Transportation and Public Works | | | 276,489 | | | | 261,562 | |
Sydney Tar Ponds Agency | | | — | | | | — | |
| | | | | | |
| | | 276,489 | | | | 261,562 | |
| | | | | | |
| | |
Province of Nova Scotia — Public Accounts | | 10 |
Schedule 2
Expenses (continued)
for the fiscal year ended March 31, 2006
($ thousands)
| | | | | | | | |
| | 2006 | | | 2005 | |
| | | | | | (as restated) | |
Restructuring Costs | | | 75,069 | | | | 39,658 | |
| | | | | | |
| | | | | | | | |
Pension Valuation Adjustment | | | 29,254 | | | | 6,221 | |
| | | | | | |
| | | | | | | | |
Loss (Gain) on Disposal of Crown Assets | | | (6,394 | ) | | | (2,754 | ) |
| | | | | | |
| | | | | | | | |
Debt Servicing Costs | | | | | | | | |
Consolidated Fund | | | 971,253 | | | | 1,018,887 | |
Annapolis Valley District Health Authority | | | 309 | | | | 292 | |
Annapolis Valley Regional School Board | | | 253 | | | | 254 | |
Cape Breton District Health Authority | | | 1,059 | | | | 925 | |
Cape Breton Victoria Regional School Board | | | 383 | | | | 394 | |
Capital District Health Authority | | | 5,326 | | | | 4,939 | |
Chignecto-Central Regional School Board | | | 1,225 | | | | 1,268 | |
Colchester East Hants Health Authority | | | 207 | | | | 189 | |
Conseil Scolaire Acadien Provincial | | | 59 | | | | 57 | |
Cumberland Health Authority | | | 138 | | | | 134 | |
Guysborough Antigonish-Strait Health Authority | | | 262 | | | | 257 | |
Halifax Regional School Board | | | 1,886 | | | | 1,957 | |
Izaak Walton Killam Health Centre | | | 1,402 | | | | 1,310 | |
Nova Scotia Business Incorporated | | | — | | | | 65 | |
Nova Scotia Government Fund Limited | | | 321 | | | | 451 | |
Nova Scotia Housing Development Corporation | | | 30,047 | | | | 30,676 | |
Nova Scotia Legal Aid | | | 134 | | | | 121 | |
Nova Scotia Municipal Finance Corporation | | | 1,834 | | | | 3,285 | |
Pictou County Health Authority | | | 242 | | | | 228 | |
Resource Recovery Fund Board | | | 3 | | | | 7 | |
South Shore District Health Authority | | | 242 | | | | 229 | |
South Shore Regional School Board | | | 128 | | | | 69 | |
South West Nova District Health Authority | | | 348 | | | | 330 | |
Southwest Regional School Board | | | — | | | | 68 | |
Strait Regional School Board | | | 326 | | | | 338 | |
Tri-County Regional School Board | | | 95 | | | | 65 | |
Waterfront Development Corporation Limited | | | 211 | | | | 178 | |
| | | | | | |
| | | 1,017,693 | | | | 1,066,973 | |
| | | | | | |
| | | | | | | | |
Total Expenses | | | 7,578,343 | | | | 7,177,659 | |
| | | | | | |
| | |
Province of Nova Scotia — Public Accounts | | 11 |
Schedule 3
Loans and Investments
as at March 31, 2006
($ thousands)
| | | | | | | | | | | | | | | | |
| | Loans and | | | | | | | Net | |
| | Investments | | | Provisions | | | 2006 | | | 2005 | |
| | | | | | | | | | | | | | (as restated) | |
Loans of the Consolidated Fund: | | | | | | | | | | | | | | | | |
Agriculture and Rural Credit Act | | | 184,425 | | | | 8,018 | | | | 176,407 | | | | 166,756 | |
Fisheries Development Act | | | 80,631 | | | | 630 | | | | 80,001 | | | | 80,952 | |
Housing Development Corporation Act | | | 59,148 | | | | 23,651 | | | | 35,497 | | | | 31,469 | |
Industrial Development Act | | | 73,405 | | | | 38,507 | | | | 34,898 | | | | 38,136 | |
Venture Corporations Act | | | 809 | | | | 809 | | | | — | | | | — | |
Loans to Municipalities: | | | | | | | | | | | | | | | | |
Municipal Loan and Building Fund Act | | | 515 | | | | — | | | | 515 | | | | 655 | |
Halifax-Dartmouth Bridge Commission | | | 17,000 | | | | — | | | | 17,000 | | | | 19,000 | |
Miscellaneous | | | 709 | | | | — | | | | 709 | | | | 709 | |
Nova Scotia Market Development Initiative Fund | | | 7,600 | | | | — | | | | 7,600 | | | | — | |
| | | | | | | | | | | | |
| | | 424,242 | | | | 71,615 | | | | 352,627 | | | | 337,677 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Loans of Governmental Units: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Nova Scotia Business Incorporated | | | 143,979 | | | | 43,655 | | | | 100,324 | | | | 104,085 | |
Nova Scotia Government Fund | | | 7,175 | | | | — | | | | 7,175 | | | | — | |
Nova Scotia Innovation Corporation | | | 86 | | | | — | | | | 86 | | | | 178 | |
Nova Scotia Municipal Finance Corporation | | | 620,874 | | | | — | | | | 620,874 | | | | 589,748 | |
Other Government Units | | | 45 | | | | — | | | | 45 | | | | 146 | |
| | | | | | | | | | | | |
| | | 772,159 | | | | 43,655 | | | | 728,504 | | | | 694,157 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total Loans | | | 1,196,401 | | | | 115,270 | | | | 1,081,131 | | | | 1,031,834 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Investments of the Consolidated Fund: | | | | | | | | | | | | | | | | |
Housing Development Corporation Act | | | 2,341 | | | | 382 | | | | 1,959 | | | | — | |
Industrial Development Act | | | 7,614 | | | | — | | | | 7,614 | | | | 4,347 | |
| | | | | | | | | | | | |
| | | 9,955 | | | | 382 | | | | 9,573 | | | | 4,347 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Investments of Governmental Units: | | | | | | | | | | | | | | | | |
Art Gallery of Nova Scotia | | | 1,815 | | | | — | | | | 1,815 | | | | 2,011 | |
Nova Scotia Business Incorporated | | | 23,281 | | | | 10,948 | | | | 12,333 | | | | 10,492 | |
Nova Scotia Innovation Corporation | | | 17,747 | | | | — | | | | 17,747 | | | | 18,304 | |
Resource Recovery Fund Board | | | 2,000 | | | | — | | | | 2,000 | | | | — | |
| | | | | | | | | | | | |
| | | 44,843 | | | | 10,948 | | | | 33,895 | | | | 30,807 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total Investments | | | 54,798 | | | | 11,330 | | | | 43,468 | | | | 35,154 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total Loans and Investments | | | 1,251,199 | | | | 126,600 | | | | 1,124,599 | | | | 1,066,988 | |
| | | | | | | | | | | | |
The Provisions listed above include amounts for possible guarantee payouts related to the Industrial Development Act $400 (2005 — $300), the Housing Development Corporation Act $14,385 (2005 — $8,181) and Nova Scotia Business Incorporated $650 (2005 — $2,077).
Also included in Provisions for the Housing Development Corporation Act is $3,200 (2005 — $3,200) for interest fluctuations.
| | |
| | |
Province of Nova Scotia — Public Accounts | | 12 |
Schedule 4
Unmatured Debt
as at March 31, 2006
($ thousands)
| | | | | | | | | | | | | | | | |
| | 2006 | | 2005 |
| | | | | | Sinking | | | | |
| | | | | | Funds and | | | | |
| | Gross | | Defeasance | | Net | | Net |
| | Debt | | Assets | | Debt | | Debt |
Governmental Units | | | | | | | | | | | | | | | | |
Consolidated Fund | | | 11,404,354 | | | | 2,094,796 | | | | 9,309,558 | | | | 9,862,183 | |
Nova Scotia Government Fund Limited | | | 10,250 | | | | — | | | | 10,250 | | | | 10,250 | |
Nova Scotia Housing Development Corporation | | | 283,638 | | | | — | | | | 283,638 | | | | 297,170 | |
Nova Scotia Municipal Finance Corporation | | | 20,725 | | | | — | | | | 20,725 | | | | 35,216 | |
Nova Scotia Power Finance Corporation | | | 1,050,130 | | | | 1,050,130 | | | | — | | | | — | |
Waterfront Development Corporation Limited | | | 2,800 | | | | — | | | | 2,800 | | | | 4,200 | |
Other | | | 352 | | | | — | | | | 352 | | | | 551 | |
| | | | | | | | | | | | | | | | |
Unmatured Debt of Governmental Units | | | 12,772,249 | | | | 3,144,926 | | | | 9,627,323 | | | | 10,209,570 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Government Business Enterprises | | | | | | | | | | | | | | | | |
Halifax-Dartmouth Bridge Commission | | | 111,379 | | | | 37,901 | | | | 73,478 | | | | 81,923 | |
Highway 104 Western Alignment Corporation | | | 84,592 | | | | — | | | | 84,592 | | | | 83,682 | |
Nova Scotia Gaming Corporation | | | 58,383 | | | | — | | | | 58,383 | | | | 81,501 | |
Nova Scotia Liquor Corporation | | | 6,050 | | | | — | | | | 6,050 | | | | 6,693 | |
| | | | | | | | | | | | | | | | |
Unmatured Debt of Government Business Enterprises | | | 260,404 | | | | 37,901 | | | | 222,503 | | | | 253,799 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total Unmatured Debt | | | 13,032,653 | | | | 3,182,827 | | | | 9,849,826 | | | | 10,463,369 | |
| | | | | | | | | | | | | | | | |
Notes:
All debt is presented in Canadian dollar equivalents and after giving effect to currency swap contracts itemized in Note 5.
The current and long-term portions of unmatured debt of Governmental Units are shown on the Consolidated Statement of Financial Position with reference to this schedule. Debt of Government Business Enterprises is reflected in the Deficiency in Government Business Enterprises and in further detail in Schedule 6.
All foreign debt is hedged to Canadian dollars with the exception of $1,354.0 million US$ denominated debt. A one cent change in the CDN/US$ foreign exchange rate as of March 31, 2006 would result in a change in long-term debt, and a foreign exchange gain or loss, of $13.5 million. This hypothetical foreign exchange gain or loss would be amortized starting in 2007. The change in debt service costs for the 2007 fiscal year would be approximately $1.25 million due to this foreign exchange gain or loss amortization.
As of March 31, 2006, the Consolidated Fund held Sinking Funds and Public Debt Retirement Funds of $2,094.8 million. These funds were comprised of $1,544.0 million in Canadian assets and $550.7 million in US assets (US $471.8 million converted to CDN$ based on the underlying securities’ effective foreign exchange rates). Total market value of both funds is $2,230.0 million at year-end. During the year, contributions were $144.2 million, total earnings were $124.4 million and redemptions were $748.8 million.
| | |
| | |
Province of Nova Scotia — Public Accounts | | 13 |
Schedule 4
Unmatured Debt (continued)
as at March 31, 2006
($ thousands)
Sinking fund assets are recorded at cost, which include premiums and discounts associated with the purchase of these investments. These premiums and discounts are amortized on a straight-line basis over the term of the related investment. The unamortized portion of the premiums and discounts is included as part of the value of the sinking funds. As at March 31, 2006, the unamortized net premium was $57.9 million.
Assets consist primarily of debentures of the Provinces and Government of Canada with fixed interest rates ranging from 4.5% to 11% for Canadian funds and 3.25% to 9.50% for US funds. For designated sinking funds, payments normally commence on the first anniversary date of the issue of the debenture and are designed to retire the debt over the term of the issue. At year-end, the Province held $1,005.3 million worth of its own debentures (gross value of $1,661.5 million) in Sinking Funds and Public Debt Retirement Funds as active investments. These were comprised of $406.3 million in Canadian assets and $599.0 million in US assets.
As per the Nova Scotia Power Corporation Privatization Agreement, Nova Scotia Power Finance Corporation provides for defeasance of its debt. The portfolio of defeasance assets consists of Nova Scotia Power Corporation, other Provincial Governments and utilities, Federal US bonds, coupons or residuals. This debt is shown net of defeasance assets on the Statement of Financial Position.
Projected Payments ($ thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Government | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Business | | |
| | Governmental Units | | | | | | Enterprises | | Total |
| | By Major Currency (CDN Equivalent) | | | | | | | | | | |
| | Net Principal Repayments | | Sinking Fund Requirements | | Total | | | | | | | | |
| | CDN | | US | | Total | | CDN | | US | | Total | | Payments | | | | | | | | |
2007 | | | 1,156,891 | | | | — | | | | 1,156,891 | | | | 35,591 | | | | 28,440 | | | | 64,031 | | | | 1,220,922 | | | | 31,295 | | | | 1,252,217 | |
2008 | | | 636,211 | | | | — | | | | 636,211 | | | | 35,591 | | | | 28,440 | | | | 64,031 | | | | 700,242 | | | | 91,443 | | | | 791,685 | |
2009 | | | 309,635 | | | | — | | | | 309,635 | | | | 35,591 | | | | 28,440 | | | | 64,031 | | | | 373,666 | | | | 17,672 | | | | 391,338 | |
2010 | | | 695,485 | | | | — | | | | 695,485 | | | | 35,591 | | | | 28,440 | | | | 64,031 | | | | 759,516 | | | | 6,869 | | | | 766,385 | |
2011 | | | 684,224 | | | | — | | | | 684,224 | | | | 35,591 | | | | 28,440 | | | | 64,031 | | | | 748,255 | | | | 5,058 | | | | 753,313 | |
2012 & thereafter | | | 5,714,168 | | | | 685,587 | | | | 6,399,755 | | | | 357,794 | | | | 201,769 | | | | 559,563 | | | | 6,959,318 | | | | 70,166 | | | | 7,029,484 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 9,196,614 | | | | 685,587 | | | | 9,882,201 | | | | 535,749 | | | | 343,969 | | | | 879,718 | | | | 10,761,919 | | | | 222,503 | | | | 10,984,422 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net principal repayments are comprised of the principal amount due less available designated sinking funds to retire the debenture.
In addition, the Province has approximately $1,023.8 million in unrestricted sinking funds that can be used towards the retirement of any unmatured debt. The use of these funds is evaluated each year based on a detailed analysis of cash requirements.
| | |
| | |
Province of Nova Scotia — Public Accounts | | 14 |
Schedule 5
Gross Long-term Debt
as at March 31, 2006
($ thousands)
| | | | | | | | | | | | |
| | Foreign | | | | | | |
| | Exchange | | CDN $ | | Maturity | | |
| | Rate | | Amount | | Dates | | Interest Rates |
Governmental Units: | | | | | | | | | | | | |
| | | | | | Debentures | | | | |
Consolidated Fund | | | | | | | | | | | | |
Consolidated Fund (CDN$) | | | | | | | 9,384,342 | | | 2006 to 2037 | | 4.5% to 15.998% |
Consolidated Fund (US $1,354,040) | | | 1.1671 | | | | 1,580,300 | | | 2013 to 2022 | | 7.25% to 9.5% |
Consolidated Fund (UK) | | | 2.0299 | | | | — | | | 2011 to 2019 | | 11.75% to 16.75% |
Consolidated Fund (Euro) | | | 1.4169 | | | | — | | | 2007 to 2010 | | 4.475% |
Nova Scotia Municipal Finance Corporation | | | | | | | 20,725 | | | 2006 to 2015 | | 1.0% to 7.5% |
Nova Scotia Power Finance Corporation | | | | | | | | | | | | |
Nova Scotia Power Finance Corporation (CDN$) | | | | | | | 700,000 | | | 2012 to 2031 | | 10.25% to 11.25% |
Nova Scotia Power Finance Corporation (US$300,000) | | | 1.1671 | | | | 350,130 | | | 2021 | | 9.4% |
| | | | | | | | | | | | |
Total — Debentures | | | | | | | 12,035,497 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | Loans | | | | |
| | | | | | | | | | | | |
Consolidated Fund — Other Debt | | | | | | | 24,150 | | | 2007 to 2011 | | 3.84% to 8.375% |
Nova Scotia Government Fund Limited | | | | | | | 10,250 | | | indefinitely | | 1% |
Nova Scotia Housing Development Corporation | | | | | | | 283,638 | | | 2006 to 2034 | | 4.0% to 21.5% |
Waterfront Development Corporation | | | | | | | 2,800 | | | Demand Loan | | bank prime less 0.95% |
Other | | | | | | | — | | | | | |
| | | | | | | | | | | | |
Total — Loans | | | | | | | 320,838 | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | Capital Leases | | | | |
| | | | | | | | | | | | |
Consolidated Fund | | | | | | | 415,562 | | | 2006 to 2027 | | 3.92% to 11% |
Other | | | | | | | 352 | | | | | |
| | | | | | | | | | | | |
Total — Capital Leases | | | | | | | 415,914 | | | | | |
| | | | | | | | | | | | |
Total — Long-term Debt of Governmental Units | | | | | | | 12,772,249 | | | | | |
| | | | | | | | | | | | |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 15 |
Schedule 5
Gross Long-term Debt (continued)
as at March 31, 2006
($ thousands)
| | | | | | | | | | |
| | CDN $ | | Maturity | | |
| | Amount | | Dates | | Interest Rates |
Government Business Enterprises: | | | | | | | | | | |
| | | | | | | | | | |
| | Debentures | | | | | | |
| | | | | | | | | | |
Halifax-Dartmouth Bridge Commission | | | 94,379 | | | | 2007 | | | 5.95% |
Highway 104 Western Alignment Corporation | | | 84,592 | | | | 2011 to 2026 | | | 10.13% to 10.76% |
| | | | | | | | | | |
| | Loans | | | | | | |
| | | | | | | | | | |
Halifax-Dartmouth Bridge Commission | | | 17,000 | | | | 2007 | | | floating (line of credit) |
Nova Scotia Gaming Corporation | | | 19,558 | | | | 2010 | | | non interest bearing |
| | | | | | | | | | |
| | Capital Leases | | | | | | |
| | | | | | | | | | |
Nova Scotia Gaming Corporation | | | 38,825 | | | | 2006 to 2009 | | | 12% |
Nova Scotia Liquor Corporation | | | 6,050 | | | | 2012 | | | 13.8% |
| | | | | | | | | | |
| | | | | | | | | | |
Total — Long-term Debt of Government Business Enterprises | | | 260,404 | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Total Gross Long-term Debt | | | 13,032,653 | | | | | | | |
| | | | | | | | | | |
Call, Redemption and Other Features:
Consolidated Fund
Canadian debentures include the following redeemable issues:
| • | | $1,079.4 million in CPP debentures which are redeemable in whole or in part before maturity, on six months notice, at the option of the Minister of Finance of Canada; |
|
| • | | $35 million in medium-term promissory notes, redeemable in whole but not in part, on the initial redemption date and on each redemption date thereafter, on 15 days notice, at the option of the Province. |
The interest rates shown for the Canadian and US debentures reflect the fixed rates only. There are debentures that have floating and step-up rates. Floating interest rates are adjusted on either a monthly or quarterly basis. Step-up rates are adjusted per the individual promissory note step-up schedules.
Housing Development Corporation
Mortgages and notes payable are secured by investments in social housing.
Highway 104 Western Alignment Corporation
In relation to its senior toll bonds, the Corporation has provided an assignment of all the present and future property and assets, including rights to operate the facility, and a security interest in the Debt Service Reserve Account and the Major Maintenance Reserve Account.
In relation to its junior toll bonds, the Corporation has assigned a second charge security interest in all security pledged to the senior toll revenue bondholders.
Halifax-Dartmouth Bridge Commission
The Commission’s toll bonds are secured by an assignment of the Commission; subject to the prior payment of operating and maintenance expenses, and the maintenance of certain reserve funds by the Commission.
| | |
| | |
Province of Nova Scotia — Public Accounts | | 16 |
Schedule 6
Government Business Enterprises
as at March 31, 2006
($ thousands)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 2006 | | 2005 |
| | Halifax - | | Highway 104 | | | | | | | | |
| | Dartmouth | | Western | | Nova Scotia | | Nova Scotia | | | | |
| | Bridge | | Alignment | | Gaming | | Liquor | | | | |
| | Commission | | Corporation | | Corporation | | Corporation | | Total | | Total |
Cash | | | 8,352 | | | | 553 | | | | 13,488 | | | | 2,478 | | | | 24,871 | | | | 33,206 | |
Accounts Receivable | | | 327 | | | | 106 | | | | — | | | | 2,480 | | | | 2,913 | | | | 3,412 | |
Inventory | | | — | | | | 9 | | | | 1,727 | | | | 30,011 | | | | 31,747 | | | | 35,006 | |
Tangible Capital Assets | | | 66,784 | | | | 103,775 | | | | 103,673 | | | | 26,716 | | | | 300,948 | | | | 308,165 | |
Other Assets | | | 42,138 | | | | 33,655 | | | | 1,951 | | | | 771 | | | | 78,515 | | | | 68,663 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets | | | 117,601 | | | | 138,098 | | | | 120,839 | | | | 62,456 | | | | 438,994 | | | | 448,452 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Accounts Payable | | | 1,466 | | | | 699 | | | | 2,105 | | | | 39,848 | | | | 44,118 | | | | 46,911 | |
Long-term Debt | | | 111,379 | | | | 84,592 | | | | 58,383 | | | | 6,050 | | | | 260,404 | | | | 285,255 | |
Other Liabilities | | | 5,503 | | | | 47,128 | | | | 60,351 | | | | 16,558 | | | | 129,540 | | | | 120,221 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total — Liabilities | | | 118,348 | | | | 132,419 | | | | 120,839 | | | | 62,456 | | | | 434,062 | | | | 452,387 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Equity (Deficit) | | | (747 | ) | | | 5,679 | | | | — | | | | — | | | | 4,932 | | | | (3,935 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Liabilities and Equity (Deficit) | | | 117,601 | | | | 138,098 | | | | 120,839 | | | | 62,456 | | | | 438,994 | | | | 448,452 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | 25,060 | | | | 18,105 | | | | 487,479 | | | | 491,826 | | | | 1,022,470 | | | | 993,346 | |
|
Expenses | | | 12,718 | | | | 6,023 | | | | 328,244 | | | | 308,726 | | | | 655,711 | | | | 620,839 | |
Debt Servicing | | | 6,959 | | | | 8,598 | | | | 3,900 | | | | 1,883 | | | | 21,340 | | | | 23,000 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total — Expenses | | | 19,677 | | | | 14,621 | | | | 332,144 | | | | 310,609 | | | | 677,051 | | | | 643,839 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income (Loss) | | | 5,383 | | | | 3,484 | | | | 155,335 | | | | 181,217 | | | | 345,419 | | | | 349,507 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Notes:
The year-end for Halifax-Dartmouth Bridge Commission is December 31. The year-end of the other three corporations is March 31.
| | |
| | |
Province of Nova Scotia — Public Accounts | | 17 |
Schedule 6
Government Business Enterprises (continued)
as at March 31, 2006
Halifax-Dartmouth Bridge Commission
The Commission is incorporated by Special Statute of the Province of Nova Scotia. The purpose of the Commission is to construct, maintain and operate bridges and their necessary approaches across the Halifax Harbour, between the communities of Halifax and Dartmouth, and across the North West Arm. Bridge tolls are regulated by the Nova Scotia Utility and Review Board, a provincially controlled public sector entity. The Commission’s fiscal year end is December 31. At March 31, 2006, the Commission owed $17 million (2005 — $19 million) to the Province’s Consolidated Fund for a revolving line of credit. The Commission records depreciation on bridge assets, buildings and electronic transponders using the straight-line method and uses the declining balance method for all other assets. Included in other assets at December 31, 2005 is a reserve fund in the amount of $40.0 million, (2004 — $33.5 million), $37.9 million (2004 - $31.4 million) of which is restricted for repayment of principal, interest and fees on Toll Revenue Bonds as established under the terms of the trust indenture.
Highway 104 Western Alignment Corporation
The Corporation has been established to finance, design, construct, operate and maintain a 45 km stretch of highway between Masstown and Thompson Station in the counties of Colchester and Cumberland, Nova Scotia. The Province of Nova Scotia retains ownership of the highway. The Corporation is granted the right to operate the highway and collect tolls for a 30-year period, pursuant to an agreement dated April 1, 1996, after which time the right will revert to the Province. In addition, the Corporation has entered into an operating agreement with Atlantic Highways Management Corporation whereby compensation is based on the annual operating budget plus a variable fee. The Corporation’s fiscal year end is March 31. The Corporation records depreciation using the sinking fund method. Restricted assets, consisting of short-term investments in the amount of $32.8 million (2005 — $26.2 million), are included in other assets. These reserve accounts were established in accordance with trust indenture agreements between the Corporation and bondholders.
The Province of Nova Scotia contributed $55.0 million toward the construction of the highway, one-half of which was recovered from the Federal Government under the Canada-Nova Scotia Strategic Highway Improvement Program. There were no contributions in the current or previous year.
Nova Scotia Gaming Corporation
The Corporation was incorporated on February 15, 1995 by Chapter 4 of the Acts of 1994-95, the Gaming Control Act. The purpose of the Corporation is to develop, undertake, conduct and manage casinos and other lottery business on behalf of the Province. The Corporation’s fiscal year end is March 31.
The revenues of the Corporation are derived from two casinos, located in Halifax and Sydney, and ticket and video lottery sales. The net balance owing to the Province at March 31, 2006 was $42.9 million (2005 — $32.0 million).
The Corporation is required to reimburse the operator of the casinos for approved development costs of the Halifax and Sydney casinos. The net present value of the remaining obligations for the casinos is approximately $38.8 million (2005 — $52.1 million).
Unclaimed prizes are retained by the Corporation in a prize fund for one year from the announced beginning date of the draw. At March 31, 2006, this amounted to $2.6 million (2005 — $2.2 million). Restricted cash in the amount of $2.6 million (2005 — $2.1 million) is included in cash.
Video Lottery Terminal (VLT) retailers in Nova Scotia have agreed, under the terms of their agreements with Atlantic Lottery Corporation Inc., to contribute 1% of their VLT commission to the Nova Scotia Gaming Foundation. The Corporation has agreed to contribute an amount equal to all contributions made by the VLT retailers.
| | |
| | |
Province of Nova Scotia — Public Accounts | | 18 |
Schedule 6
Government Business Enterprises (continued)
as at March 31, 2006
The Corporation has agreed to an annual contribution from the Casinos of $1 million to the Department of Health to provide funds for programs related to problem gambling. In addition, the Corporation will contribute $3 million to the Department of Health to assist with the new Gaming Strategy Policy. The Corporation will provide up to $1.0 million (2006 — $0.8 million) in funds in fiscal 2007 for the harness racing industry in Nova Scotia.
Nova Scotia Liquor Corporation
The Corporation derives its mandate from the Liquor Control Act, Chapter 260 of the Revised Statutes of Nova Scotia, 1989. The Corporation operates retail sales locations across the province. Its fiscal year end is March 31. The net balance owing to the Province at March 31, 2006 was $8.3 million (2005 — $16.8 million).
| | |
| | |
Province of Nova Scotia — Public Accounts | | 19 |
Schedule 7
Tangible Capital Assets
as at March 31, 2006
($ thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2006 | | | 2005 | |
| | | | | | Buildings | | | Machinery, | | | | | | | | | | | | | | | Roads, | | | | | | | | | | | (as restated) | |
| | | | | | and Land | | | Computers | | | | | | | | | | | | | | | Bridges | | | | | | | | | | |
| | | | | | Improve- | | | and | | | | | | | | | | | Capital | | | and | | | Social | | | | | | | |
| | Land | | | ments | | | Equipment | | | Ferries | | | Vehicles | | | Leases | | | Highways | | | Housing | | | Total | | | Total | |
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening Costs | | | 538,975 | | | | 2,298,310 | | | | 784,730 | | | | 13,416 | | | | 56,168 | | | | 521,287 | | | | 629,362 | | | | 349,927 | | | | 5,192,175 | | | | 4,885,205 | |
Additions | | | 10,102 | | | | 143,817 | | | | 79,342 | | | | — | | | | 7,477 | | | | 4,856 | | | | 140,202 | | | | — | | | | 385,796 | | | | 343,075 | |
Annual Adjustment to Social Housing | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (13,087 | ) | | | (13,087 | ) | | | (11,807 | ) |
Disposals | | | (3,091 | ) | | | (14,868 | ) | | | (23,872 | ) | | | (467 | ) | | | (1,837 | ) | | | (3,606 | ) | | | (648 | ) | | | (739 | ) | | | (49,128 | ) | | | (24,298 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Closing Costs | | | 545,986 | | | | 2,427,259 | | | | 840,200 | | | | 12,949 | | | | 61,808 | | | | 522,537 | | | | 768,916 | | | | 336,101 | | | | 5,515,756 | | | | 5,192,175 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated Amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening Accumulated Amortization | | | — | | | | (944,297 | ) | | | (562,031 | ) | | | (9,524 | ) | | | (38,144 | ) | | | (152,685 | ) | | | (278,664 | ) | | | — | | | | (1,985,345 | ) | | | (1,821,177 | ) |
Disposals | | | — | | | | 12,925 | | | | 16,928 | | | | 466 | | | | 1,637 | | | | 3,245 | | | | 88 | | | | — | | | | 35,289 | | | | 19,481 | |
Amortization Expense | | | — | | | | (64,804 | ) | | | (56,364 | ) | | | (584 | ) | | | (5,125 | ) | | | (28,665 | ) | | | (43,922 | ) | | | — | | | | (199,464 | ) | | | (183,649 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Closing Accumulated Amortization | | | — | | | | (996,176 | ) | | | (601,467 | ) | | | (9,642 | ) | | | (41,632 | ) | | | (178,105 | ) | | | (322,498 | ) | | | — | | | | (2,149,520 | ) | | | (1,985,345 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Book Value | | | 545,986 | | | | 1,431,083 | | | | 238,733 | | | | 3,307 | | | | 20,176 | | | | 344,432 | | | | 446,418 | | | | 336,101 | | | | 3,366,236 | | | | 3,206,830 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening Balance | | | 538,975 | | | | 1,354,013 | | | | 222,699 | | | | 3,892 | | | | 18,024 | | | | 368,602 | | | | 350,698 | | | | 349,927 | | | | 3,206,830 | | | | 3,064,028 | |
Closing Balance | | | 545,986 | | | | 1,431,083 | | | | 238,733 | | | | 3,307 | | | | 20,176 | | | | 344,432 | | | | 446,418 | | | | 336,101 | | | | 3,366,236 | | | | 3,206,830 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Increase (Decrease) in Net Book Value | | $ | 7,011 | | | | 77,070 | | | | 16,034 | | | | (585 | ) | | | 2,152 | | | | (24,170 | ) | | | 95,720 | | | | (13,826 | ) | | | 159,406 | | | | 142,802 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization is calculated on a declining balance basis for assets of the Consolidated Fund. The amortization percentages of the more common tangible capital assets are: buildings (5%); machinery, computers and equipment (15-50%); ferries (15%); vehicles (20-35%); and roads, bridges and highways (5-15%). Capital leases are amortized on a straight-line basis over the length of each lease (3-25 years).
Amortization is generally calculated on a straight-line basis for assets of entities consolidated with the Consolidated Fund. The estimated useful lives of the more common tangible capital assets are: buildings (including leasehold improvements) and land improvements (2-50 years); machinery, computers and equipment (3-50 years); and vehicles (3-5 years). Capital leases are amortized on a straight-line basis, generally over a 3 to 20 year term.
Social Housing assets relate to the Housing Development Corporation. This entity does not track accumulated amortization separately so the closing cost of these assets is the net carrying value of the assets. Social Housing assets are amortized using the straight-line method.
Included in the closing costs of the various classes as of March 31, 2006, are costs for assets under construction, which have not yet been amortized. These costs ($ thousands) are buildings - $70,183; machinery, computers and equipment — $15,584; capital leases — $769; and roads, bridges and highways — $58,065.
Included in Capital Leases are buildings – cost $470,515, accumulated amortization ($145,601); machinery, computers and equipment – cost $37,222, accumulated amortization ($26,769); and vehicles – cost $14,801, accumulated amortization ($5,734).
The Consolidated Fund records third party contributions received for the purchase, development or construction of tangible capital assets against the cost of those related assets. The amount of third party contributions recorded against the cost of tangible capital assets for 2006 is $14,715 (2005 — $10,845).
| | |
| | |
Province of Nova Scotia — Public Accounts | | 20 |
Schedule 8
Direct Guarantees
as at March 31, 2006
($ thousands)
| | | | | | | | | | | | |
| | Authorized | | Utilized |
| | 2006 | | | 2006 | | | 2005 | |
Bank Loans: | | | | | | | | | | | | |
Nova Scotia Business Incorporated | | | 2,754 | | | | 2,754 | | | | 2,823 | |
Industrial Development Act | | | 122,695 | | | | 73,524 | | | | 77,959 | |
Nova Scotia Fisheries and Aquaculture Loan Board | | | 100 | | | | 100 | | | | — | |
Department of Education — Student Loan Program | | | 154,874 | | | | 154,874 | | | | 141,020 | |
| | | | | | | | | | | | |
Total — Bank Loan Guarantees | | | 280,423 | | | | 231,252 | | | | 221,802 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Promissory Notes: | | | | | | | | | | | | |
3052155 Nova Scotia Limited to Canada-Nova Scotia Offshore Petroleum Board | | | 17,500 | | | | 17,500 | | | | 17,500 | |
| | | | | | | | | | | | |
Total — Promissory Note Guarantees | | | 17,500 | | | | 17,500 | | | | 17,500 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Mortgages: | | | | | | | | | | | | |
Housing Development Corporation Act | | | 12,468 | | | | 12,468 | | | | 14,183 | |
Housing Development Corporation Act - CMHC Indemnities | | | 144,094 | | | | 144,094 | | | | 150,349 | |
Provincial Finance Act | | | 240 | | | | 240 | | | | 269 | |
| | | | | | | | | | | | |
Total — Mortgage Guarantees | | | 156,802 | | | | 156,802 | | | | 164,801 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Other Guarantees: | | | | | | | | | | | | |
Aliant Telecom MASH Sector | | | 1,594 | | | | 1,150 | | | | 487 | |
Equity Tax Credit Act — Community Economic Development Investment Funds | | | 2,402 | | | | 2,402 | | | | 2,256 | |
Nova Scotia Government Fund | | | 9,840 | | | | 9,840 | | | | 8,900 | |
Sydney Steel Corporation — Performance bonds | | | — | | | | — | | | | 183 | |
| | | | | | | | | | | | |
Total — Other Guarantees | | | 13,836 | | | | 13,392 | | | | 11,826 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Total — Direct Guarantees | | | 468,561 | | | | 418,946 | | | | 415,929 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Less Provision for Guarantee Payout: | | | | | | | | | | | | |
Industrial Development Act | | | | | | | (400 | ) | | | (300 | ) |
Nova Scotia Business Incorporated | | | | | | | (650 | ) | | | (2,077 | ) |
Department of Education — Student Loan Program | | | | | | | (22,574 | ) | | | (21,100 | ) |
Housing Development Corporation Act | | | | | | | (14,385 | ) | | | (8,181 | ) |
3052155 Nova Scotia Limited | | | | | | | (833 | ) | | | (17,500 | ) |
| | | | | | | | | | | | |
| | | | | | | (38,842 | ) | | | (49,158 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Less Provision for Debt Reduction Program: | | | | | | | | | | | | |
Department of Education — Student Loan Program | | | | | | | (13,896 | ) | | | (9,649 | ) |
| | | | | | | | | | | | |
| | | | | | | (13,896 | ) | | | (9,649 | ) |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Net Direct Guarantees not provided for in these statements | | | | | | | 366,208 | | | | 357,122 | |
| | | | | | | | | | | | |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 21 |
Schedule 9
Government Reporting Entity
As at March 31, 2006
Listed below are the governmental units, government business enterprises and government partnership arrangements that comprise the government reporting entity.
Governmental Units
(Consolidation Method)
| | |
Acadia Coal Company Limited Fund | | Nova Scotia Crop and Livestock Insurance Commission |
AgraPoint International Inc. | | Nova Scotia E911 Cost Recovery Fund |
AgriTECH Park Inc. | | Nova Scotia Environmental Trust |
Annapolis Valley District Health Authority | | Nova Scotia Farm Loan Board |
Annapolis Valley Regional School Board | | Nova Scotia Film Development Corporation |
Art Gallery of Nova Scotia | | Nova Scotia Fisheries and Aquaculture Loan Board |
Bioscience Enterprise Centre Incorporated | | Nova Scotia Gaming Foundation |
Cape Breton District Health Authority | | Nova Scotia Government Acadian Bursary Program Fund |
Cape Breton Victoria Regional School Board | | Nova Scotia Government Fund Limited |
Capital District Health Authority | | Nova Scotia Harness Racing Incorporated |
Check Inns Limited (inactive) | | Nova Scotia Health Research Foundation |
Chignecto-Central Regional School Board | | Nova Scotia Housing Development Corporation |
Coal Research Agreement Fund | | Annapolis Valley Housing Authority |
Colchester East Hants Health Authority | | Cape Breton Island Housing Authority |
Conseil Scolaire Acadien Provincial | | Cobequid Housing Authority |
Consolidated Fund (1) | | Eastern Mainland Housing Authority |
CorFor Capital Repairs and Replacements Fund | | Metropolitan Regional Housing Authority |
Crown Land Mine Remediation Fund | | South Shore Housing Authority |
Crown Land Silvaculture Fund | | Tri-County Housing Authority |
Cumberland Health Authority | | Nova Scotia Hurricane Juan Recovery Fund |
Gaming Addiction Treatment Trust Fund | | Nova Scotia Innovation Corporation |
Guysborough Antigonish-Strait Health Authority | | 1402998 Nova Scotia Limited |
Habitat Conservation Fund | | 3039255 Nova Scotia Limited |
Halifax Regional School Board | | 3087532 Nova Scotia Limited |
Industrial Expansion Fund | | Nova Scotia Legal Aid Commission |
Insured Prescription Drug Plan Trust Fund | | Nova Scotia Market Development Initiative Fund |
Izaak Walton Killam Health Centre | | Nova Scotia Municipal Finance Corporation |
Law Reform Commission | | Nova Scotia Pension Agency |
Mainstream 1992 Fund | | Nova Scotia Power Finance Corporation |
Muggah Creek Remediation Fund | | Nova Scotia Primary Forest Products Marketing Board |
Nova Scotia Arts Council (inactive) | | Nova Scotia School Boards Association (2) |
Nova Scotia Blueberry Institute Fund | | Nova Scotia School Insurance Exchange (3) |
Nova Scotia Business Incorporated | | Nova Scotia School Insurance Program Association (3) |
Nova Scotia Community College | | Nova Scotia Utility and Review Board |
Nova Scotia Community College Foundation | | P3 Schools Capital and Technology Refresh Fund (4) |
Nova Scotia Coordinate Referencing System Trust Fund | | |
| | |
(1) | | — Includes all departments and public service units of the Nova Scotia Provincial Government. |
|
(2) | | — Entity is a partnership controlled by the eight school boards. |
|
(3) | | — Entity is a partnership controlled by the eight school boards and the Community College. |
|
(4) | | — This includes all refresh funds related to P3 schools. |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 22 |
Schedule 9
Governmental Reporting Entity (continued)
as at March 31, 2006
Governmental Units (continued)
(Consolidation Method)
| | |
Partnership Trust Fund | | Species-at-risk Conservation Fund |
Pengrowth Nova Scotia Energy Scholarship | | Strait Regional School Board |
Pictou County Health Authority | | Sustainable Forestry Fund |
Provincial Drug Distribution Program | | Sydney Environmental Resources Limited |
Public Archives of Nova Scotia | | Sydney Steel Corporation |
Public Debt Management Fund | | Sydney Tar Ponds Agency |
Resource Recovery Fund Board Incorporated | | Sysco Decommissioning Fund |
Rockingham Terminal Incorporated (inactive) | | Trade Centre Limited |
Scotia Benefit Fund | | Maritime Fall Fair Association |
Scotia Learning Technology Refresh Fund | | Tri-County Regional School Board |
Sherbrooke Restoration Commission | | Upper Clements Family Theme Park Limited |
South Shore District Health Authority | | Waterfront Development Corporation Limited |
South Shore Regional School Board | | 3052155 Nova Scotia Limited |
South West Nova District Health Authority | | 3104102 Nova Scotia Limited |
Government Business Enterprises
(Modified Equity Method)
Halifax-Dartmouth Bridge Commission
Highway 104 Western Alignment Corporation
Nova Scotia Gaming Corporation
Atlantic Lottery Corporation (25% ownership)
Interprovincial Lottery Corporation (10% ownership)
Nova Scotia Liquor Corporation
Government Partnership Arrangements
(Proportionate Consolidation Method)
Atlantic Provinces Special Education Authority (approximately 55% share)
Canada-Nova Scotia Offshore Petroleum Board (50% share)
Canadian Sports Centre Atlantic (approximately 8% share)
Council of Atlantic Premiers (approximately 45% share)
| | |
| | |
Province of Nova Scotia — Public Accounts | | 23 |
Province of Nova Scotia
Notes to the Consolidated Financial Statements
March 31, 2006
1. FINANCIAL REPORTING AND ACCOUNTING POLICIES
These financial statements are prepared in accordance with Canadian generally accepted accounting principles for the public sector, that for purposes of the Province’s financial statements are represented by accounting recommendations of the Public Sector Accounting Board (PSAB) of the Canadian Institute of Chartered Accountants (CICA), supplemented where appropriate by other CICA and International Federation of Accountants accounting standards or pronouncements.
These consolidated financial statements have been prepared using the following significant accounting policies:
a) | | The Government Reporting Entity |
|
| | The Government Reporting Entity is comprised of the Consolidated Fund, other Governmental Units, Government Business Enterprises and Government Partnership Arrangements. Governmental Units and Government Business Enterprises represent the entities that are controlled by the government. Control is defined as the power to govern the financial and operating policies of another organization with expected benefits or the risk of loss to the government from the other organization’s activities. Control exists regardless of whether the government chooses not to exercise its power to govern so long as it has the ability to govern. Control must exist at the financial statement date, without the need to amend legislation or agreements. Government Partnership Arrangements represent entities for which decision making and significant risks and benefits are shared with other parties outside of the Government Reporting Entity. |
|
| | Trusts administered by the Province are excluded from the reporting entity and are disclosed separately on the Statement of Financial Position for information purposes only. |
|
b) | | Principles of Consolidation |
|
| | A Governmental Unit is a government organization that is not a Government Business Enterprise. Governmental Units include government departments, public service votes, funds, agencies, service organizations, boards, government not-for-profit organizations and government business-type organizations. The accounts of Governmental Units are consolidated on a line-by-line basis after adjusting the accounting policies to be consistent with those described in Note 1 (c), with the exception of Tangible Capital Assets. Significant inter-organization accounts and transactions are eliminated. |
|
| | A Government Business Enterprise is a self-sustaining organization that has the financial and operating authority to sell goods and services to individuals and non-government organizations as its principal activity and source of revenue. Government Business Enterprises have been accounted for on the modified equity basis which does not require any accounting policy adjustments. The net equity of the Government Business Enterprises is included in the Statement of Financial Position. The net income is shown as a separate item in the Statement of Operations. |
|
| | A Government Partnership is a contractual arrangement between the government and a party or parties outside the reporting entity. The partners have significant clearly defined common goals, make a financial investment in the partnership, share control of decision making, and share, on an equitable basis, the significant risks and benefits associated with the operations of the government partnership. Where significant, the government’s interest in partnerships is accounted for on the proportionate consolidation method. |
|
| | A complete listing of the organizations within the Government Reporting Entity is provided in Schedule 9. |
|
| | Financial results from fiscal year end to March 31, 2006, for Government Business Enterprises whose fiscal year ends are not March 31, were not significant to these consolidated financial statements so they have not been adjusted. |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 24 |
c) | | Significant Accounting Policies |
|
| | Revenues |
|
| | Revenues are recorded on the accrual basis. The main components of revenue are interest, various taxes and legislated levies. Revenues from Personal and Corporate Income Taxes, as well as Harmonized Sales Taxes are accrued in the year earned based upon estimates using statistical models. These revenues are recorded at the net amount estimated, after considering adjustments for tax credits and administrative costs related to the collection and processing performed by the federal government. |
|
| | Expenses |
|
| | Expenses are recorded on the accrual basis and are reported in more detail in Note 9 – Expenses By Object. Grants are recognized in the period during which both payment is authorized and any eligibility criteria are met. Provisions are made for probable losses on certain loans, investments, loan guarantees, accounts receivable, advances, forgivable loans and for contingent liabilities when it is likely that a liability exists and the amount can be reasonably determined. These provisions are updated as estimates are revised, at least annually. |
|
| | Financial Assets |
|
| | Cash and Short-term Investments are recorded at cost, which approximates market value. Investments are R-1 (low, mid, high) rated federal and provincial government bills or promissory notes, bankers’ acceptances, term deposits and commercial paper. Terms of investments are generally 1 to 90 days. The average interest rate is 3.76% at year- end. |
|
| | Accounts Receivable and Advances are recorded at the principal amount less valuation allowances. |
|
| | Inventories for Resale are held for sale in the ordinary course of operations and are recorded at the lower of cost and net realizable value. |
|
| | Loans are recorded at cost less adjustments for concessionary assistance and any prolonged impairment in value. Concessionary assistance consists of subsidies provided by the Province and is recognized as an expense at the date of issuance of the loan. Any loan write offs must be approved by the Governor-in-Council. Loans usually bear interest at approximate market rates and normally have fixed repayment schedules. |
|
| | Investments are recorded at cost less adjustments for concessionary assistance and any prolonged impairment in value. Concessionary assistance consists of subsidies provided by the Province and is recognized as an expense at the date of issuance of the investment. Any write-down of an investment to reflect a loss in value is not reversed if there is a subsequent increase in value. |
|
| | Liabilities |
|
| | Bank Advances and Short-term Borrowings have initial maturities of one year or less and are recorded at cost that approximates market value. Short-term Borrowings had a weighted average interest rate of 3.67% at year-end on Canadian dollar borrowings. |
|
| | Unmatured Debt consists of debentures and various loans in Canadian and foreign currencies and capital leases. Debt is recorded at par, net of sinking funds (including public debt management funds). |
|
| | Sinking Fund and Public Debt Retirement Fund investments are recorded at cost and consist primarily of debentures of the Province of Nova Scotia, other provincial governments and the Government of Canada. Premiums and discounts on sinking funds are deferred and amortized over the life of the investment. Amortization and realized gains and losses for premiums and discounts relating to sinking fund balances and installments are netted against sinking fund earnings. |
|
| | Unamortized Foreign Exchange Translation Gains and Losses result when debentures payable in foreign currencies, and sinking funds invested in foreign currencies are translated into Canadian dollars at the rate of exchange in effect |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 25 |
| | at March 31 and upon entering into derivative contracts. Foreign exchange gains and losses on the translation of foreign currency are amortized on a straight-line basis over the remaining term of the related monetary issue. |
|
| | Premiums and discounts, as well as underwriting commissions relating to the issuance of debentures, are deferred and amortized over the term of the related debt. Amortization and realized foreign exchange gains and losses, premiums and discounts relating to debt balances, serial retirements, sinking fund balances and installments are charged to debt servicing costs except as noted above. |
|
| | Pension, Retirement and Other Obligations include various employee future benefit plans. Pension liabilities for defined benefit plans are calculated using the projected benefit actuarial method using accounting assumptions that reflect the Province’s best estimates of performance over the long-term. The projected benefit actuarial method attributes the estimated cost of retirement benefits to the periods of employee service. The net pension liability represents accrued pension benefits less the market related value of pension assets (if applicable) and the balance of unamortized experience gains and losses. The market related values are determined in a rational and systematic manner so as to recognize asset market value gains and losses over a five-year period. The pension benefit plan for the majority of health sector employees is offered by a multi-employer plan administrator and is not sponsored by the Province. Employer contributions to this plan are expensed in the period paid. The accrued benefit asset (liability) of this plan is not recognized in these financial statements. |
|
| | Net Direct Debt |
|
| | Net Direct Debt represents the direct liabilities of the Province less financial assets and unamortized foreign exchange translation gains and losses and premiums and discounts on outstanding debenture issues. |
|
| | Non-Financial Assets |
|
| | Tangible Capital Assets have useful lives extending beyond the accounting period, are held for use in the production and supply of goods and services and are not intended for sale in the ordinary course of operations. Tangible capital assets are recorded at net historical cost (or estimated cost when the actual cost is unknown) and include all costs directly attributable to the acquisition, construction, development and installation of the tangible capital asset, except interest. Tangible Capital Assets include land, buildings, major equipment and software, vehicles, ferries, roads, highways, and bridges. Tangible capital assets do not include intangibles or assets acquired by right, such as forests, water and mineral resources or works of art and historical treasures. Tangible capital assets are amortized to expense over the useful lives of the assets. The amortization methods and rates selected by entities other than the Consolidated Fund are not adjusted to the methods and rates used by the Consolidated Fund. |
|
| | Inventories of Supplies are held for consumption or use by the Province in the course of its operations. All entities record inventory at the lower of cost and net realizable value. |
|
| | Prepaid Expenses are cash disbursements for goods or services, other than Tangible Capital Assets and Inventories of Supplies, of which some or all will provide economic benefits in one or more future periods. The prepaid amount is recognized as an expense in the year the good or service is used or consumed. |
|
| | Accumulated Deficits |
|
| | Accumulated Deficits represent the direct liabilities of the Province less financial assets, non-financial assets and unamortized foreign exchange translation gains and losses and premiums and discounts on outstanding debenture issues. This represents the accumulated balance of net surpluses/deficits arising from the operations of the Province. |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 26 |
d) | | Measurement Uncertainty |
|
| | Uncertainty in the determination of the amount at which an item is recorded in the financial statements is known as measurement uncertainty. Uncertainty exists whenever estimates are used because it is reasonably possible that there could be a material difference between the recognized amount and another reasonably possible amount. |
|
| | Measurement uncertainty exists in these financial statements in the accruals for such items as pension, retirement and other obligations, environmental remediation obligations, federal, and provincial source revenues. The nature of the uncertainty in the accruals for pension, retirement and other obligations arises because actual results may differ significantly from the Province’s various assumptions about plan members and economic conditions in the marketplace. Uncertainty exists for environmental remediation obligations because the actual extent of remediation activities required may differ significantly based on the actual extent of site contamination and the chosen remediation process. Uncertainty related to Sales and Income Taxes, petroleum royalties, CHT and CST arises because of the possible differences between the estimated and actual economic growth and other assumptions used in statistical models to accrue these revenues. |
2. ACCOUNTING CHANGES
Accounting changes were made during the year that have increased (decreased) the Provincial Surplus, on an expense basis, Net Direct Debt and Accumulated Deficits as follows ($ millions):
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2006 | | | 2005 |
| | Provincial | | Net | | | | | | | Provincial | | Net | | |
| | Surplus, on | | Direct | | Accumulated | | | Surplus, on | | Direct | | Accumulated |
Accounting Changes | | an expense | | Debt | | Deficits | | | an expense | | Debt | | Deficits |
($ millions) | | basis | | (April 1, 2005) | | (April 1, 2005) | | | basis | | (April 1, 2004) | | (April 1, 2004) |
| | | |
a) School Boards Non- Teaching Retirement Allowances | | | (0.2 | ) | | | 1.8 | | | | 1.8 | | | | | 0.0 | | | | 1.8 | | | | 1.8 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
b) Inventory | | | (0.7 | ) | | | (3.1 | ) | | | (29.3 | ) | | | | 4.5 | | | | (3.1 | ) | | | (24.8 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
c) Nova Scotia Farm Loan Board | | | 0.0 | | | | (2.3 | ) | | | (2.3 | ) | | | | 0.0 | | | | (2.3 | ) | | | (2.3 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
d) School Boards — Pensions | | | 0.2 | | | | 0.3 | | | | 0.3 | | | | | 0.3 | | | | 0.6 | | | | 0.6 | |
| | | |
Total effect of Accounting Changes | | | (0.7 | ) | | | (3.3 | ) | | | (29.5 | ) | | | | 4.8 | | | | (3.0 | ) | | | (24.7 | ) |
| | | |
a) | | School Boards — Non-teaching Retirement Allowances |
|
| | The obligation for retirement allowances for non-teaching staff of the Halifax Regional and Chignecto-Central Regional School Boards was valued during the 2005-06 fiscal period and recorded on a retroactive basis. |
|
b) | | Inventory |
|
| | Inventory held by provincial departments has been recorded during the 2005-06 fiscal period and applied on a retroactive basis. |
|
c) | | Nova Scotia Farm Loan Board |
|
| | An adjustment to the reserve account was made as a result of actuarial work which impacted periods prior to 2004-05. |
|
d) | | School Boards — Pensions |
|
| | Certain school boards valued non-teaching pension obligations during the 2005-06 fiscal period. |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 27 |
3. RESTRICTED CASH AND SHORT-TERM INVESTMENTS
As at March 31, 2006, restricted cash and short-term investments of $69.3 million (2005 — $75.3 million) have been designated for restricted purposes by parties external to the Province. Restricted cash includes $33.4 million for future housing expenditures from the Nova Scotia Housing Development Corporation; $7.3 million for gas market development from the Nova Scotia Market Development Initiative; and $28.6 million for various other purposes.
4. DEFERRED REVENUE
Deferred revenue is recognized into revenue over time as the recognition criteria are achieved. The balance as at March 31, 2006 is comprised of $772.9 million (2005 — $0) for the Offshore Accord, $86.1 million (2005 — $104.3 million) for the Wait Times Reduction Fund, $33.4 million (2005 — $27.3 million) for the Nova Scotia Housing Development Corporation’s Social Housing Agreement and $139.4 million (2005 — $114.7 million) of other miscellaneous amounts.
5. DERIVATIVE FINANCIAL INSTRUMENTS
The Province is a party to financial instruments with off-balance sheet risk, either to hedge against the risks associated with fluctuations in foreign currency exchange rates or to manage risks associated with interest rate fluctuations. Hedging instruments are considered effective, as their terms and conditions are specifically matched to the underlying financial obligation. Foreign currency contracts are used to convert the liability for foreign currency borrowing and associated costs into Canadian or US dollars. Interest rate contracts are used to vary the amounts and periods for which interest rates on financial instruments are fixed or floating. Interest swap contracts convert certain interest payments from fixed to floating, from floating to fixed, floating to floating or fixed to fixed basis. Foreign exchange contracts include forward and swap agreements. Interest rate contracts include forward rate agreements, swap agreements and options on swaps. Gains and losses associated with foreign currency contracts are amortized over the life of the underlying financial instrument. Gains and losses associated with interest rate contracts are recognized when interest payments are made.
The Province’s credit policy is that it only executes derivative transactions with well-rated counter parties. All counter parties are rated equal to or better than the Province.
The Province had the following interest and currency swap contracts outstanding at March 31, 2006:
| | | | | | | | | | | | |
# of | | | | Notional | | Term | | Mark to |
Swaps | | Currency | | Principal | | Remaining | | Market * |
| | | | ($ thousands) | | (years) | | ($ millions) |
150 | | CDN$ | | | 1,702,569 | | | 45 days to 25 | | | (26.2 | ) |
11 | | US$ | | | 1,550,000 | | | 6 to 16 | | | (378.6 | ) |
2 | | UK | | | 83,250 | | | 5 to 13 | | | (11.3 | ) |
2 | | Euro | | | 90,000 | | | 1 to 4 | | | (5.6 | ) |
| | |
* | | Mark to Market is an indication of the swap’s market value as at March 31, 2006. This represents the estimated realizable gain and loss, and is equivalent to the present value of future interest savings and losses based on market conditions as at March 31, 2006. The mark to market values of the currency swaps are reflected in the amounts shown under interest rate swaps. |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 28 |
The Province has executed several currency swap contracts/forward agreements to convert foreign denominated debt into Canadian or US denominated debt. The mark to market of these swap contracts are included above, and the currency swap contracts are as follows:
| | | | | | | | | | | | |
Termination | | Original | | Original | | Current | | Current |
Date | | Currency | | Principal | | Currency | | Principal |
| | | | ($ thousands) | | | | ($ thousands) |
SWAPS: | | | | | | | | | | | | |
October 31, 2011 | | UK | | | 23,250 | | | CDN$ | | | 56,283 | |
April 18, 2019 | | UK | | | 60,000 | | | US$ | | | 110,040 | |
February 27, 2012 | | US$ | | | 500,000 | | | CDN$ | | | 795,000 | |
March 15, 2016 | | US$ | | | 150,000 | | | CDN$ | | | 205,725 | |
March 1, 2020 | | US$ | | | 300,000 | | | CDN$ | | | 409,200 | |
April 1, 2022 | | US$ | | | 300,000 | | | CDN$ | | | 379,517 | |
July 30, 2022 | | US$ | | | 300,000 | | | CDN$ | | | 329,310 | |
December 28, 2007 | | Euro | | | 40,000 | | | CDN$ | | | 56,120 | |
February 24, 2010 | | Euro | | | 50,000 | | | CDN$ | | | 72,235 | |
At March 31, 2006 the Province had entered 8 forward agreements to convert future interest payments on foreign debt into Canadian dollars as follows:
| | | | | | | | | | | | |
Termination | | Original | | Original | | Current | | Current |
Date | | Currency | | Principal | | Currency | | Principal |
| | | | ($ thousands) | | | | ($ thousands) |
April 3, 2006 to August 1, 2006 | | US$ | | | 76,314 | | | CDN$ | | | 88,229 | |
6. FEDERAL EQUALIZATION REPAYABLE LOAN
The Province received an equalization repayable loan from the Federal Government in March 2005 in the amount of $120.3 million. The loan bears no interest and is to be repaid over 10 years, with bi-monthly deductions to commence in April 2006.
7. PENSION, RETIREMENT AND OTHER OBLIGATIONS
a) | | Description of Obligations |
|
| | The Province offers a variety of pension, other retirement, post-employment and special termination benefits. The Province is responsible for adequately funding most of the plans. Except as otherwise noted, the cost of benefits are recognized in the periods the employee provides service. For benefits that do not vest or accumulate, a liability is recognized when an event that obligates the Province to pay benefits occurs. The significant plans are detailed as follows: |
| i) | | Pension Benefit Plans |
|
| | | The Province sponsors two funded pension plans, the Public Service Superannuation Plan (PSSP) and the Nova Scotia Teachers’ Pension Plan (TPP). Both plans are defined benefit plans with plan assets primarily composed of Canadian and foreign equities, government and corporate bonds, debentures and secured mortgages. The plans are jointly funded with contributions from employees being matched by the Province. Benefits paid upon retirement are based on an employee’s length of service, rate of pay and inflation adjustments. |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 29 |
| | | The Province has several unfunded defined pension plans. The majority of these plans do not require contributions from employees. Benefits paid upon retirement are based on an employee’s length of service, rate of pay and inflation adjustments. |
|
| | | Employees in the health sector are members of a multi-employer defined benefit pension plan. As the Province does not sponsor this plan, the annual net benefit plan expense is the amount of required contributions provided for employees’ services rendered during the year. The accrued benefit asset (liability) of this plan is not recognized in these financial statements. The most recent actuarial valuation was performed on December 31, 2003 and showed a funding excess for the entire plan of $105 million. An extrapolation to December 31, 2005, was performed, which indicates a funding surplus of $262 million. |
|
| ii) | | Other Retirement Benefit Plans |
|
| | | The Province sponsors two other retirement benefit plans: retirement allowances and retirement health plan benefits. These plans are not funded. Benefits paid upon retirement for retirement allowances are based on an employee’s length of service and rate of pay. Retirement health plan benefits vary depending on the collective agreements negotiated with each group. The Province pays 65% and 100% of the cost of retirement health plan benefits for the PSSP and TPP retirees respectively. |
|
| iii) | | Post-Employment Benefits |
|
| | | The Province offers two significant post-employment benefit plans: Self Insured Workers’ Compensation and Long-Term Disability. The amount recorded in these financial statements represents the actual amount of benefits paid during the year plus the actuarial estimate of future payments, based on claims ongoing at year-end, in excess of the fair market value of plan assets. |
|
| iv) | | Special Termination Benefits |
|
| | | The Province has offered early retirement incentive programs to members of the PSSP and TPP at various times commencing in 1986 and 1994 respectively. Qualified members were offered additional years of pensionable service if they elected to retire. The cost of these benefits were accrued in the year the employee accepted the early retirement option. |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 30 |
b) | | Summary of Activity in Defined Benefit Plans |
|
| | Accrued Benefit Liability ($ thousands) |
| | | | | | | | |
| | 2006 | | 2005 |
| | | | | | (as restated) |
Pension Benefit Plans | | | 109,769 | | | | 193,885 | |
Other Benefit Plans | | | 1,192,913 | | | | 1,169,935 | |
| | | | | | | | |
| | | 1,302,682 | | | | 1,363,820 | |
| | | | | | | | |
| | Activity During the Year ($ thousands) |
| | | | | | | | | | | | | | | | |
| | Pension Benefit Plans | | Other Benefit Plans |
| | 2006 | | 2005 | | 2006 | | 2005 |
| | | | | | (as restated) | | | | | | (as restated) |
|
Projected benefit obligation, beginning of year | | | 8,410,839 | | | | 7,740,854 | | | | 1,160,838 | | | | 1,159,824 | |
|
Current benefit cost | | | 196,120 | | | | 194,498 | | | | 52,477 | | | | 47,201 | |
Interest cost | | | 616,608 | | | | 598,165 | | | | 69,709 | | | | 68,609 | |
Actuarial (gains) losses | | | 31,278 | | | | 332,918 | | | | 9,926 | | | | (27,921 | ) |
Benefit payments | | | (479,061 | ) | | | (457,435 | ) | | | (86,910 | ) | | | (88,705 | ) |
Other | | | 2,498 | | | | 1,839 | | | | — | | | | — | |
Plan amendments | | | (152,491 | ) | | | — | | | | 932 | | | | 1,830 | |
| | | | | | | | | | | | | | | | |
|
Projected benefit obligation, end of year | | | 8,625,791 | | | | 8,410,839 | | | | 1,206,972 | | | | 1,160,838 | |
|
Market related value of plan assets, beginning of year | | | 7,313,800 | | | | 7,286,430 | | | | 45,217 | | | | 38,957 | |
Expected return on plan assets | | | 557,467 | | | | 547,002 | | | | 3,398 | | | | 2,880 | |
Actuarial gains (losses) | | | (72,646 | ) | | | (292,453 | ) | | | (1,458 | ) | | | (2,187 | ) |
Benefit payments | | | (479,061 | ) | | | (457,435 | ) | | | (86,910 | ) | | | (88,502 | ) |
Other | | | 2,498 | | | | 3,213 | | | | (529 | ) | | | (310 | ) |
Employer contributions | | | 275,397 | | | | 125,527 | | | | 85,484 | | | | 85,363 | |
Employee contributions | | | 110,589 | | | | 101,516 | | | | 9,509 | | | | 9,016 | |
|
Market related value of plan assets, end of year | | | 7,708,044 | | | | 7,313,800 | | | | 54,711 | | | | 45,217 | |
|
Funded status, end of year | | | (917,747 | ) | | | (1,097,039 | ) | | | (1,152,261 | ) | | | (1,115,621 | ) |
Unamortized net actuarial (gains) losses | | | 807,978 | | | | 903,154 | | | | (40,652 | ) | | | (54,314 | ) |
|
| | | | | | | | | | | | | | | | |
Accrued benefit liability, end of year | | | (109,769 | ) | | | (193,885 | ) | | | (1,192,913 | ) | | | (1,169,935 | ) |
|
| | |
| | |
Province of Nova Scotia — Public Accounts | | 31 |
c) | | Actuarial Assumptions |
|
| | The table below shows significant weighted-average assumptions used to measure pension and other benefit plan obligations. |
| | | | | | | | | | | | | | | | |
| | Pension Benefits | | Other Benefits |
| | 2006 | | 2005 | | 2006 | | 2005 |
|
Long-term inflation rates | | | 2.75 | % | | | 2.75 | % | | | 2.75 | % | | | 2.75 | % |
| | | | | | | | | | | | | | | | |
Expected real rate of return on plan assets | | | 4.75 | % | | | 4.75 | % | | | — | | | | — | |
| | | | | | | | | | | | | | | | |
Rate of compensation increase | | 3.25% to 6.0% + merit | | 3.25% to 6.0% + merit | | 3.25% to 6.0% + merit | | 3.25% to 6.0% + merit |
| | | | | | | | | | | | | | | | |
Discount rate — Main plans | | | 7.63 | % | | | 7.63 | % | | | 5.95 | % | | | 6.05 | % |
| | | | | | | | | | | | | | | | |
— Other | | | — | | | | — | | | 5.95% to 7.12% | | 6.0% to 7.12% |
| | Other assumptions used were: |
|
| | 7% annual rate increase in the cost per person of covered healthcare benefits for 2005, decreasing at 0.25% per annum to an ultimate rate of 5.0% per annum. |
|
| | 13% annual rate increase in the cost per person of covered prescription drugs for 2005, decreasing at 1% per annum to an ultimate rate of 5.0% per annum. |
|
| | Actuarial assumptions are reviewed and assessed on a regular basis to ensure that the accounting assumptions take into account various changing conditions and reflect the Province’s best estimate of performance over the long-term. |
|
d) | | Other Disclosure |
|
| | The net unamortized actuarial gains (losses) are amortized on a straight-line basis over the expected average remaining service life (EARSL) of the related employee groups ranging from 6 years to 16 years (weighted-average EARSL is 14 years). |
|
| | During the year the weighted average actual rate of return on plan assets was 14.0% (2005 - 7.5%). The market value of plan assets is $8.1 billion (2005 — $7.2 billion) at March 31, 2006. |
|
| | The most recent actuarial valuations performed for most of the benefit plans was at December 31, 2004 with the exception of certain other retirement benefit plans that were performed on December 31, 2003 and the post-employment benefit plans that are performed annually at March 31. |
|
| | During the 2005-06 fiscal year, a plan amendment was made to the Nova Scotia Teachers’ Pension Fund regarding future indexing of pension payments as part of an agreement signed on June 22, 2005 between the Province and the Nova Scotia Teachers’ Union. The accrued benefit obligation was reduced by $152.5 million to reflect the impact of this plan amendment on prior period service costs. The Province contributed $142.0 million plus interest in June 2005, which increased the assets of the plan. It is estimated that coupled with the current year activity, the Province’s pension expense was reduced by approximately $19.9 million. |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 32 |
e) | | Net Benefit Plans Expense (Recovery) |
The table below shows the components of the net benefit plans expense (recovery).
($ thousands)
| | | | | | | | | | | | | | | | |
| | Pension Benefits | | | Other Benefits | |
| | 2006 | | | 2005 | | | 2006 | | | 2005 | |
| | | | | | | | | | | | | | (as restated) | |
|
Current benefit cost | | | 196,120 | | | | 194,498 | | | | 52,477 | | | | 47,200 | |
Employee contributions | | | (110,589 | ) | | | (102,890 | ) | | | (9,509 | ) | | | (9,016 | ) |
Plan amendments | | | (152,491 | ) | | | — | | | | 932 | | | | 1,830 | |
Amortization of net actuarial (gains) losses | | | 46,609 | | | | 15,195 | | | | (2,279 | ) | | | (3,223 | ) |
Recognition of actuarial losses on plan amendment | | | 152,491 | | | | — | | | | — | | | | — | |
Other | | | (6 | ) | | | (30 | ) | | | 1,583 | | | | 571 | |
Decrease in valuation allowance | | | — | | | | — | | | | — | | | | — | |
Interest cost | | | 616,608 | | | | 598,165 | | | | 69,709 | | | | 68,609 | |
Expected return on plan assets | | | (557,467 | ) | | | (547,002 | ) | | | (3,398 | ) | | | (2,880 | ) |
Employer contributions to multi- employer plan | | | 47,866 | | | | 43,976 | | | | — | | | | — | |
|
Net benefit plans expense (recovery) | | | 239,141 | | | | 201,912 | | | | 109,515 | | | | 103,091 | |
|
| | |
| | |
Province of Nova Scotia — Public Accounts | | 33 |
8. TRUST AND TRUST-LIKE FUNDS UNDER ADMINISTRATION
Trust and trust-like fund assets administered by the Province (before giving consideration to actuarial adjustments) are:
($ thousands)
| | | | | | | | |
| | 2006 | | 2005 |
| | | | | | (as restated) |
Public Service Superannuation Fund (1) | | | 3,541,764 | | | | 3,188,836 | |
Nova Scotia Teachers’ Pension Fund (1), (4) | | | 4,384,443 | | | | 3,900,396 | |
Sydney Steel Corporation Superannuation Plan (1), (2) | | | 8,902 | | | | 11,495 | |
Nova Scotia Public Service Long Term Disability Plan (1), (4) | | | 52,543 | | | | 40,258 | |
Nova Scotia Credit Union Deposit Insurance Corporation (1), (4) | | | 13,214 | | | | 12,150 | |
Public Trustee (1) | | | 30,777 | | | | 27,961 | |
Miscellaneous Trusts (3) | | | 24,320 | | | | 18,638 | |
| | | | | | | | |
Total Trust Funds | | | 8,055,963 | | | | 7,199,734 | |
Workers’ Compensation Board (1), (4), (5) | | | 1,002,494 | | | | 939,467 | |
| | | | | | | | |
Trust and Trust-Like Funds Under Administration | | | 9,058,457 | | | | 8,139,201 | |
| | | | | | | | |
| | |
(1) | | See Public Accounts Volume II for full financial statements of these funds. |
|
(2) | | Administration of the assets of Sydney Steel Corporation Superannuation Fund was assumed during fiscal 2001. |
|
(3) | | Miscellaneous trusts include a large number of relatively small funds. |
|
(4) | | These represent trusts with December 31 year ends. Trust asset balances at March 31 did not differ significantly. |
|
(5) | | Workers’ Compensation Board assets are used exclusively for the cost of benefit programs for injured workers and administration thereof. These funds are generated from employer premiums, self-insured plans and investment income. The unfounded liability will be funded through future premiums. |
9. EXPENSES BY OBJECT
($ thousands)
| | | | | | | | |
| | 2006 | | 2005 |
| | | | | | (as restated) |
Grant and Subsidies | | | 2,258,273 | | | | 2,143,127 | |
Salaries and Employee Benefits | | | 2,539,026 | | | | 2,408,501 | |
Operating Goods and Services | | | 1,315,292 | | | | 1,162,746 | |
Professional Services | | | 197,942 | | | | 175,683 | |
Amortization and Social Housing Adjustment | | | 212,551 | | | | 195,457 | |
Debt Servicing Costs | | | 1,017,693 | | | | 1,066,973 | |
Other | | | 37,566 | | | | 25,172 | |
| | | | | | | | |
Total Expenses | | | 7,578,343 | | | | 7,177,659 | |
| | | | | | | | |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 34 |
10. DEBT SERVICING COSTS
($ thousands)
| | | | | | | | |
| | 2006 | | 2005 |
| | | | | | (as restated) |
CDN$ Denominated Debt | | | 630,736 | | | | 667,966 | |
US$ Denominated Debt | | | 178,546 | | | | 200,488 | |
Pension, Retirement and Other Obligations | | | 125,409 | | | | 116,896 | |
Capital Leases | | | 27,519 | | | | 26,480 | |
Other Debt | | | 41,467 | | | | 45,189 | |
Premium / Discount Amortization | | | 3,735 | | | | 2,269 | |
Foreign Exchange | | | 9,499 | | | | 6,304 | |
Miscellaneous | | | 782 | | | | 1,381 | |
| | | | | | | | |
Total Debt Servicing Costs | | | 1,017,693 | | | | 1,066,973 | |
| | | | | | | | |
Debt servicing costs for Government Business Enterprises was $21.3 million for the year ended March 31, 2006 ($23.0 million for the year ended March 31, 2005).
11. CASH FLOW — NET CHANGE IN OTHER ITEMS
($ thousands)
| | | | | | | | |
| | 2006 | | 2005 |
| | | | | | (as restated) |
Change in Receivables from Government Business Enterprises | | | (15,412 | ) | | | (20,896 | ) |
Change in Receivables and Advances | | | (67,182 | ) | | | (274,061 | ) |
Change in Accounts Payable and Other Short-term Borrowings | | | (131,528 | ) | | | 695,166 | |
Change in Inventory for Resale | | | 52 | | | | (416 | ) |
Change in Inventory of Supplies | | | (1,506 | ) | | | (6,512 | ) |
Change in Prepaid Expenses | | | (1,202 | ) | | | (1,054 | ) |
Change in Deferred Revenue | | | 785,559 | | | | 133,522 | |
Change in Accrued Interest | | | (24,645 | ) | | | (11,600 | ) |
Change in Pension, Retirement and Other Obligations | | | (61,138 | ) | | | 49,702 | |
| | | | | | | | |
Total Net Change in Other Items | | | 482,998 | | | | 563,851 | |
| | | | | | | | |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 35 |
12. CONTINGENCIES AND CONTRACTUAL OBLIGATIONS
a) | | Contingent Liabilities |
| i) | | Environmental Sites |
|
| | | Various provincially owned sites throughout the Province are considered environmental or contaminated sites. Studies are ongoing to assess the nature and extent of damage to develop remediation plans. Provisions for these costs are recorded in these financial statements when it is determined a liability exists and a reasonable estimate of the remediation costs can be made. With the exception of remediation costs noted in the following paragraphs, no further provisions have been recognized in these financial statements. |
|
| | | Engineering and environmental studies have generated estimates for the cost of remediation of the Sydney Steel Corporation and adjacent sites as well as the Sydney Tar Ponds site. As a result, the Province recorded liabilities of $250.0 million and $68.5 million, respectively, in 2000 for environmental site clean-up. Of these provisions, $202.4 million (2005 — $205.1 million) and $25.2 million (2005 — $37.4 million), respectively, remain unspent. Based on currently available information, the provisions, in aggregate, appear sufficient to cover the estimated costs to remediate these sites. |
|
| | | Other remediation liabilities amounting to $14.9 million (2005 – $36.6 million) have been recognized in these financial statements. |
|
| ii) | | Lawsuits |
|
| | | The Province’s losses for any lawsuits pending cannot be determined due to uncertainty of the trial outcomes. |
|
| iii) | | 2014 Commonwealth Games |
|
| | | The Province has communicated its intention to provide a level of financial commitment as it relates to the 2014 Commonwealth Games. The potential commitment, if any, cannot be determined at this time as the international bid and Games budgeting processes are yet to be finalized. |
|
| iv) | | Other Contingent Liabilities |
|
| | | The Province also has contingent liabilities in the form of indemnities. The Province’s potential liability, if any, cannot be determined at this time. |
b) | | Contingent Gains |
|
| | The Province of Nova Scotia may receive funds in the future from recoveries of various types of claims paid out and other agreements pending the occurrence of certain events. Recoveries are recorded in the year the contingent events occur. |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 36 |
c) | | Contractual Obligations |
| i) | | Contractual Obligations |
|
| | | Contractual obligations outstanding at March 31, 2006 total $1,807.7 million; comprised of $1,687.7 million for the Consolidated Fund, $109.2 million for other Government Units and $10.8 million for Government Business Enterprises. Included are contractual obligations of $99.6 million by Nova Scotia Business Incorporated for projects approved under its various programs, $470.0 million by the Department of Education for university assistance, $398.5 million by the Department of Education for P3 School maintenance agreements, and $264.5 million by the Department of Health for the management of the ground ambulance fleet. |
|
| | | In addition to the contractual obligations noted above, in 1992 the Department of Justice entered into a 20-year contract with the RCMP for policing services, including services paid by the municipalities under the Service Exchange Agreement. Costs are negotiated each year based on required policing services. The net estimated expense for the Province for 2007 is $21.7 million. |
|
| ii) | | Leases |
|
| | | As at March 31, 2006, the Province was contractually obligated under various operating leases. Future minimum annual lease payments are as follows: |
|
| | | ($ thousands) |
| | | | | | | | | | | | |
| | | | | | Government | | Total |
| | Governmental | | Business | | Lease |
Fiscal Year | | Units | | Enterprises | | Payments |
2006-2007 | | | 43,803 | | | | 5,777 | | | | 49,580 | |
2007-2008 | | | 41,844 | | | | 4,835 | | | | 46,679 | |
2008-2009 | | | 27,982 | | | | 4,362 | | | | 32,344 | |
2009-2010 | | | 22,408 | | | | 3,960 | | | | 26,368 | |
2010-2011 | | | 15,617 | | | | 3,207 | | | | 18,824 | |
2012-2016 | | | 22,550 | | | | — | | | | 22,550 | |
2017-2021 | | | 11,229 | | | | — | | | | 11,229 | |
2022-2026 | | | 507 | | | | — | | | | 507 | |
| | | | | | | | | | | | |
| | | 185,940 | | | | 22,141 | | | | 208,081 | |
| | | | | | | | | | | | |
13. SUBSEQUENT EVENTS
| | Teachers Pension Plan |
|
| | On April 1, 2006, the Minister of Finance transferred responsibility for the governance of the Nova Scotia Teachers’ Pension Fund to the Teachers’ Pension Plan Trustee Inc., (TPPTI). The TPPTI is a body corporate comprised of nine board members – four nominated by the Nova Scotia Teachers’ Union, four nominated by the Province and one Chairman agreed to by both parties. As a result of this transfer, the Province and the Union agree to share all surpluses and deficits of the plan equally. It is estimated that a one-time gain of $18.2 million will be recorded in 2006-07 to reflect the impact of the transition to joint trusteeship, which is one half of the net pension liability as of April 1, 2006. In accordance with GAAP, this gain will be deferred and amortized over the expected average remaining service life of the employee group which is currently 16 years. |
| | |
| | |
Province of Nova Scotia — Public Accounts | | 37 |
14. COMPARATIVE FIGURES
To conform with the current year’s presentation, certain comparative figures for the prior year have been restated as follows:
a) | | Accounting Changes |
|
| | As described in Note 2, there have been some retroactive restatements of figures in accordance with changes made during the year. |
|
b) | | Presentation |
|
| | Certain of the prior year’s numbers have been restated to conform to the presentation format adopted in the current year. |
15. RELATED PARTY TRANSACTIONS
Included in these consolidated financial statements are immaterial transactions with various provincial crown corporations, agencies, boards and commissions. Significant related party transactions have been offset and eliminated for purposes of consolidated reporting. Parties are deemed to be related to the Consolidated Fund due to common control or ownership by the Province of Nova Scotia.
The most significant unadjusted related party transactions are described in Schedule 6 – Government Business Enterprises.
| | |
| | |
Province of Nova Scotia — Public Accounts | | 38 |