Consolidated Financial Statements
Statement 1
Consolidated Statement of Financial Position
As at March 31, 2010
($ thousands)
| | | | | | | | |
| | | | | | 2009 | |
| | 2010 | | | (as restated) | |
| | |
| | | | | | | | |
Financial Assets | | | | | | | | |
Cash and Short-Term Investments (Note 3) | | | 781,442 | | | | 968,806 | |
Accounts Receivable and Advances | | | 938,404 | | | | 866,679 | |
Inventories for Resale | | | 3,824 | | | | 3,851 | |
Loans Receivable (Schedule 3) | | | 1,639,249 | | | | 1,304,299 | |
Investments (Schedule 3) | | | 63,314 | | | | 51,408 | |
Investment in Government Business Enterprises (Schedule 6) | | | 52,728 | | | | 40,520 | |
| | |
| | | 3,478,961 | | | | 3,235,563 | |
| | |
| | | | | | | | |
Liabilities | | | | | | | | |
Bank Advances and Short-Term Borrowings | | | 442,573 | | | | 613,866 | |
Accounts Payable and Accrued Liabilities | | | 1,603,756 | | | | 1,498,846 | |
Deferred Revenue (Note 4) | | | 669,077 | | | | 922,355 | |
Accrued Interest | | | 198,189 | | | | 205,923 | |
Unmatured Debt of Governmental Units (Schedule 4) | | | 11,372,026 | | | | 10,224,246 | |
Unamortized Foreign Exchange Translation Gains, Premiums and Discounts | | | 172,227 | | | | 221,614 | |
Federal Equalization Repayable Loan (Note 6) | | | 72,193 | | | | 84,225 | |
Pension, Retirement and Other Obligations (Note 7) | | | 1,967,476 | | | | 1,782,727 | |
| | |
| | | 16,497,517 | | | | 15,553,802 | |
| | |
| | | | | | | | |
Net Direct Debt | | | (13,018,556 | ) | | | (12,318,239 | ) |
| | |
| | | | | | | | |
Non-Financial Assets | | | | | | | | |
Tangible Capital Assets (Schedule 7) | | | 4,522,719 | | | | 4,070,380 | |
Inventories of Supplies | | | 62,430 | | | | 56,504 | |
Prepaid Expenses | | | 30,623 | | | | 30,495 | |
| | |
| | | 4,615,772 | | | | 4,157,379 | |
| | |
| | | | | | | | |
Accumulated Deficits | | | (8,402,784 | ) | | | (8,160,860 | ) |
| | |
| | | | | | | | |
Trust Funds under Administration (Note 8) | | | 3,639,510 | | | | 3,061,481 | |
| | | | | | | | |
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
58
Public Accounts Volume 1 — Financial Statements
Statement 2
Consolidated Statement of Operations and Accumulated Deficits
For the fiscal year ended March 31, 2010
($ thousands)
| | | | | | | | | | | | |
| | | | | | | | | | Actual | |
| | Estimate | | | Actual | | | 2009 | |
| | 2010 | | | 2010 | | | (as restated) | |
| | |
Revenue (Schedule 1) | | | | | | | | | | | | |
Provincial Sources | | | 4,295,208 | | | | 4,849,920 | | | | 4,951,010 | |
Federal Sources | | | 3,115,169 | | | | 3,184,368 | | | | 2,956,451 | |
Prior Years’ Adjustments — Federal/Provincial Fiscal Arrangements | | | — | | | | 48,234 | | | | 61,534 | |
Other Revenue | | | 1,212,472 | | | | 736,224 | | | | 750,782 | |
Sinking Fund and Public Debt Retirement Fund Earnings | | | 91,623 | | | | 92,188 | | | | 116,384 | |
| | |
Total Revenue | | | 8,714,472 | | | | 8,910,934 | | | | 8,836,161 | |
| | |
| | | | | | | | | | | | |
Expenses (Schedule 2) | | | | | | | | | | | | |
Agriculture | | | 64,094 | | | | 71,321 | | | | 67,239 | |
Community Services | | | 1,020,009 | | | | 941,186 | | | | 906,088 | |
Economic and Rural Development | | | 116,674 | | | | 128,824 | | | | 139,392 | |
Education | | | 1,614,084 | | | | 1,654,183 | | | | 1,630,696 | |
Assistance to Universities | | | 455,802 | | | | 450,359 | | | | 485,468 | |
Energy | | | 44,920 | | | | 31,282 | | | | 38,789 | |
Environment | | | 94,134 | | | | 82,588 | | | | 72,852 | |
Finance | | | 47,802 | | | | 62,943 | | | | 57,913 | |
Fisheries and Aquaculture | | | 11,350 | | | | 8,930 | | | | 7,571 | |
Health | | | 3,530,898 | | | | 3,557,162 | | | | 3,418,279 | |
Health Promotion and Protection | | | 52,345 | | | | 43,695 | | | | 41,573 | |
Justice | | | 281,523 | | | | 276,187 | | | | 261,779 | |
Labour and Workforce Development | | | 142,755 | | | | 127,268 | | | | 57,513 | |
Natural Resources | | | 94,315 | | | | 93,949 | | | | 92,659 | |
Public Service | | | 190,675 | | | | 173,102 | | | | 157,106 | |
Seniors | | | 1,957 | | | | 1,903 | | | | 1,693 | |
Service Nova Scotia and Municipal Relations | | | 301,869 | | | | 278,499 | | | | 244,591 | |
Tourism, Culture and Heritage | | | 65,950 | | | | 63,793 | | | | 63,404 | |
Transportation and Infrastructure Renewal | | | 375,323 | | | | 378,834 | | | | 381,475 | |
Restructuring Costs | | | 178,817 | | | | 133,967 | | | | 72,208 | |
Pension Valuation Adjustment | | | 88,990 | | | | 86,410 | | | | 85,066 | |
Gain on Disposal of Crown Assets | | | — | | | | (14,943 | ) | | | (1,076 | ) |
Debt Servicing Costs (Note 10) | | | 889,076 | | | | 880,147 | | | | 887,490 | |
| | |
Total Expenses (Note 9) | | | 9,663,362 | | | | 9,511,589 | | | | 9,169,768 | |
| | |
| | | | | | | | | | | | |
Deficit from Governmental Units | | | (948,890 | ) | | | (600,655 | ) | | | (333,607 | ) |
Net Income from Government Business Enterprises (Schedule 6) | | | 356,797 | | | | 358,731 | | | | 359,580 | |
| | |
| | | | | | | | | | | | |
Provincial Surplus (Deficit) | | | (592,093 | ) | | | (241,924 | ) | | | 25,973 | |
| | |
| | | | | | | | | | | | |
Accumulated Deficits, Beginning of Year | | | | | | | | | | | | |
As Previously Reported | | | | | | | (8,167,132 | ) | | | (8,186,833 | ) |
Accounting Changes (Note 2) | | | | | | | 6,272 | | | | — | |
| | | | | | |
As Restated | | | | | | | (8,160,860 | ) | | | (8,186,833 | ) |
| | | | | | |
Accumulated Deficits, End of Year | | | | | | | (8,402,784 | ) | | | (8,160,860 | ) |
| | | | | | |
The accompanying notes and schedules are an integral part of these Financial Statements
59
Consolidated Financial Statements
Statement 3
Consolidated Statement of Change in Net Direct Debt
For the fiscal year ended March 31, 2010
($ thousands)
| | | | | | | | | | | | |
| | | | | | | | Actual | |
| | Estimate | | | Actual | | | 2009 | |
| | 2010 | | | 2010 | | | (as restated) | |
| | |
Net Direct Debt, Beginning of Year | | | | | | | | | | | | |
As Previously Reported | | | (12,318,239 | ) | | | (12,323,508 | ) | | | (12,114,763 | ) |
Accounting Changes (Note 2) | | | — | | | | 5,269 | | | | (1,283 | ) |
| | |
As Restated | | | (12,318,239 | ) | | | (12,318,239 | ) | | | (12,116,046 | ) |
| | |
|
Changes in the Year* | | | | | | | | | | | | |
Provincial Surplus (Deficit) | | | (592,093 | ) | | | (241,924 | ) | | | 25,973 | |
Acquisition of Tangible Capital Assets | | | (674,194 | ) | | | (774,988 | ) | | | (503,627 | ) |
Amortization of Tangible Capital Assets | | | 218,874 | | | | 312,578 | | | | 280,864 | |
Disposals and Adjustments to Tangible Capital Assets | | | — | | | | 10,071 | | | | 3,727 | |
Increase in Inventories of Supplies | | | — | | | | (5,926 | ) | | | (4,473 | ) |
Increase in Prepaid Expenses | | | — | | | | (128 | ) | | | (4,657 | ) |
| | |
Total Changes in the Year | | | (1,047,413 | ) | | | (700,317 | ) | | | (202,193 | ) |
| | |
| | | | | | | | | | | | |
Net Direct Debt, End of Year | | | (13,365,652 | ) | | | (13,018,556 | ) | | | (12,318,239 | ) |
| | |
| | |
* | | Except for the Provincial Surplus figure, the estimates for items shown as Changes in the Year reflect the activity of the Consolidated Fund only. |
The accompanying notes and schedules are an integral part of these Financial Statements
60
Public Accounts Volume 1 — Financial Statements
Statement 4
Consolidated Statement of Cash Flow
For the fiscal year ended March 31, 2010
($ thousands)
| | | | | | | | |
| | | | | 2009 | |
| | 2010 | | | (as restated) | |
Cash Inflow (Outflow) from the following activities: | | | | | | | | |
| | | | | | | | |
Operating: | | | | | | | | |
Provincial Surplus (Deficit) | | | (241,924 | ) | | | 25,973 | |
Sinking Fund and Public Debt Retirement Fund Earnings | | | (92,188 | ) | | | (116,384 | ) |
Foreign Exchange Amortization | | | (4,685 | ) | | | 1,295 | |
Amortization of Tangible Capital Assets | | | 312,578 | | | �� | 280,864 | |
Net Income from Government Business Enterprises | | | (358,731 | ) | | | (359,580 | ) |
Profit Distributions from Government Business Enterprises | | | 346,523 | | | | 345,886 | |
Loss on Disposal of Tangible Capital Assets | | | (13,137 | ) | | | 2,450 | |
Net Change in Other Items (Note 11) | | | (220,398 | ) | | | (201,249 | ) |
| | |
| | | (271,962 | ) | | | (20,745 | ) |
| | |
Investing: | | | | | | | | |
Repayment of Loans | | | 235,825 | | | | 211,577 | |
Advances and Investing | | | (582,681 | ) | | | (384,142 | ) |
| | |
| | | (346,856 | ) | | | (172,565 | ) |
| | |
Capital: | | | | | | | | |
Acquisition of Tangible Capital Assets | | | (774,988 | ) | | | (503,627 | ) |
Proceeds from Disposal of Tangible Capital Assets | | | 23,208 | | | | 1,277 | |
| | |
| | | (751,780 | ) | | | (502,350 | ) |
| | |
Financing: | | | | | | | | |
Debentures Issued | | | 1,881,165 | | | | 1,541,909 | |
Repayment of Federal Equalization Repayable Loan | | | (12,032 | ) | | | (12,033 | ) |
Foreign Currency Swaps and Adjustments | | | (32,855 | ) | | | (20,556 | ) |
Sinking Fund (Installments) Withdrawals | | | 99,681 | | | | (63,688 | ) |
Repayment of Debentures and Other Long-term Obligations | | | (752,725 | ) | | | (391,164 | ) |
| | |
| | | 1,183,234 | | | | 1,054,468 | |
| | |
| | | | | | | | |
Cash (Outflows) Inflows | | | (187,364 | ) | | | 358,808 | |
Cash Position, Beginning of Year | | | 968,806 | | | | 609,998 | |
| | |
Cash Position, End of Year | | | 781,442 | | | | 968,806 | |
| | |
| | | | | | | | |
Cash Position Represented by: | | | | | | | | |
Cash and Short-Term Investments | | | 781,442 | | | | 968,806 | |
| | |
The accompanying notes and schedules are an integral part of these Financial Statements
61
Schedules to the Consolidated Financial Statements
Schedule 1
Revenue
For the fiscal year ended March 31, 2010
($ thousands)
| | | | | | | | |
| | | | | 2009 | |
| | 2010 | | | (as restated) | |
Provincial Sources | | | | | | | | |
Income Taxes | | | 2,210,468 | | | | 2,170,891 | |
Sales Taxes | | | 1,650,411 | | | | 1,580,929 | |
Petroleum Royalties | | | 125,634 | | | | 451,795 | |
Other Provincial Revenue | | | 863,407 | | | | 747,395 | |
| | |
| | | 4,849,920 | | | | 4,951,010 | |
| | |
| | | | | | | | |
Federal Sources | | | | | | | | |
Equalization Payments | | | 1,464,935 | | | | 1,464,935 | |
Canada Health and Social Transfers | | | 1,002,115 | | | | 965,797 | |
Crown Share | | | 79,386 | | | | 95,114 | |
Other Federal Payments | | | 637,932 | | | | 430,605 | |
| | |
| | | 3,184,368 | | | | 2,956,451 | |
| | |
Prior Years Adjustments — Federal/Provincial Fiscal | | | | | | | | |
Arrangements | | | | | | | | |
Provincial Sources | | | 54,065 | | | | 53,904 | |
Federal Sources | | | (5,831 | ) | | | 7,630 | |
| | |
| | | 48,234 | | | | 61,534 | |
| | |
Other Revenue | | | 736,224 | | | | 750,782 | |
| | | | | | | | |
Sinking Fund and Public Debt Retirement Fund Earnings | | | 92,188 | | | | 116,384 | |
| | |
| | | | | | | | |
Total Revenue | | | 8,910,934 | | | | 8,836,161 | |
| | |
62
Public Accounts Volume 1 — Financial Statements
Schedule 2
Expenses
For the fiscal year ended March 31, 2010
($thousands)
| | | | | | | | |
| | | | | 2009 | |
| | 2010 | | | (as restated) | |
Agriculture | | | | | | | | |
Department of Agriculture | | | 67,722 | | | | 63,224 | |
AgraPoint International Inc. | | | 2,910 | | | | 3,245 | |
AgriTECH Park Incorporated | | | 689 | | | | 770 | |
| | |
| | | 71,321 | | | | 67,239 | |
| | |
Community Services | | | | | | | | |
Department of Community Services | | | 803,747 | | | | 805,374 | |
Nova Scotia Housing Development Corporation | | | 137,439 | | | | 100,714 | |
| | |
| | | 941,186 | | | | 906,088 | |
| | |
Economic and Rural Development | | | | | | | | |
Department of Economic and Rural Development | | | 62,010 | | | | 76,644 | |
Bioscience Enterprise Centre Incorporated | | | 483 | | | | 624 | |
Film Nova Scotia | | | 3,587 | | | | 4,089 | |
Nova Scotia Business Inc. | | | 29,816 | | | | 29,293 | |
Nova Scotia Innovation Corporation | | | 7,571 | | | | 7,331 | |
Nova Scotia Strategic Opportunities Fund Incorporated | | | 1,174 | | | | 446 | |
Trade Centre Limited | | | 16,905 | | | | 17,787 | |
Waterfront Development Corporation Limited | | | 7,278 | | | | 3,178 | |
| | |
| | | 128,824 | | | | 139,392 | |
| | |
Education | | | | | | | | |
Department of Education | | | 276,019 | | | | 286,086 | |
Annapolis Valley Regional School Board | | | 128,751 | | | | 124,762 | |
Cape Breton Victoria Regional School Board | | | 160,727 | | | | 151,344 | |
Chignecto-Central Regional School Board | | | 191,918 | | | | 189,318 | |
Conseil scolaire acadien provincial | | | 52,895 | | | | 50,198 | |
Halifax Regional School Board | | | 417,788 | | | | 414,848 | |
Nova Scotia Community College | | | 197,189 | | | | 182,835 | |
Nova Scotia School Boards Association | | | 1,328 | | | | 622 | |
Nova Scotia School Insurance Exchange | | | 2,407 | | | | 2,797 | |
Nova Scotia School Insurance Program Association | | | 796 | | | | 743 | |
P3 Schools Capital and Technology Refresh Fund | | | 133 | | | | 95 | |
Scotia Learning Technology Refresh Fund | | | — | | | | 104 | |
South Shore Regional School Board | | | 73,365 | | | | 73,143 | |
Strait Regional School Board | | | 84,931 | | | | 87,541 | |
Tri-County Regional School Board | | | 65,936 | | | | 66,260 | |
| | |
| | | 1,654,183 | | | | 1,630,696 | |
| | |
| | | | | | | | |
Assistance to Universities | | | 450,359 | | | | 485,468 | |
| | |
| | | | | | | | |
Energy | | | | | | | | |
Department of Energy | | | 9,367 | | | | 15,854 | |
Conserve Nova Scotia | | | 20,084 | | | | 20,245 | |
Nova Scotia Market Development Initiative Fund | | | 1,721 | | | | 2,559 | |
Pengrowth Nova Scotia Energy Scholarship Fund | | | 110 | | | | 131 | |
| | |
| | | 31,282 | | | | 38,789 | |
| | |
63
Schedules to the Consolidated Financial Statements
Schedule 2
Expenses (continued)
For the fiscal year ended March 31, 2010
($ thousands)
| | | | | | | | |
| | | | | 2009 | |
| | 2010 | | | (as restated) | |
Environment | | | | | | | | |
Department of Environment | | | 37,751 | | | | 27,887 | |
Resource Recovery Fund Board Incorporated | | | 44,837 | | | | 44,965 | |
| | |
| | | 82,588 | | | | 72,852 | |
| | |
Finance | | | | | | | | |
Department of Finance | | | 28,290 | | | | 26,955 | |
Nova Scotia Pension Agency | | | 26,000 | | | | 23,341 | |
Nova Scotia Utility and Review Board | | | 8,594 | | | | 7,824 | |
Sydney Steel Corporation | | | — | | | | 116 | |
3052155 Nova Scotia Limited | | | 59 | | | | (323 | ) |
| | |
| | | 62,943 | | | | 57,913 | |
| | |
Fisheries and Aquaculture | | | | | | | | |
Department of Fisheries and Aquaculture | | | 8,654 | | | | 7,311 | |
Nova Scotia Sportfish Habitat Fund | | | 276 | | | | 260 | |
| | |
| | | 8,930 | | | | 7,571 | |
| | |
Health | | | | | | | | |
Department of Health | | | 1,604,761 | | | | 1,575,204 | |
Annapolis Valley District Health Authority | | | 124,158 | | | | 118,000 | |
Cape Breton District Health Authority | | | 257,804 | | | | 260,678 | |
Capital District Health Authority | | | 772,770 | | | | 723,078 | |
Colchester East Hants Health Authority | | | 74,730 | | | | 67,024 | |
Cumberland Health Authority | | | 62,590 | | | | 57,242 | |
Guysborough Antigonish Strait Health Authority | | | 80,029 | | | | 72,056 | |
Izaak Walton Killam Health Centre | | | 237,855 | | | | 221,455 | |
Nova Scotia Health Research Foundation | | | 5,343 | | | | 6,443 | |
Pictou County Health Authority | | | 74,497 | | | | 69,835 | |
Provincial Drug Distribution Program | | | 79,415 | | | | 78,435 | |
South Shore District Health Authority | | | 83,753 | | | | 73,338 | |
South West Nova District Health Authority | | | 99,457 | | | | 95,491 | |
| | |
| | | 3,557,162 | | | | 3,418,279 | |
| | |
Health Promotion and Protection | | | | | | | | |
Department of Health Promotion and Protection | | | 43,120 | | | | 40,969 | |
Nova Scotia Gaming Foundation | | | 575 | | | | 604 | |
| | |
| | | 43,695 | | | | 41,573 | |
| | |
Justice | | | | | | | | |
Department of Justice | | | 254,507 | | | | 238,337 | |
Law Reform Commission | | | 339 | | | | 340 | |
Nova Scotia Legal Aid Commission | | | 21,341 | | | | 23,102 | |
| | |
| | | 276,187 | | | | 261,779 | |
| | |
64
Public Accounts Volume 1 — Financial Statements
Schedule 2
Expenses (continued)
For the fiscal year ended March 31, 2010
($ thousands)
| | | | | | | | |
| | | | | 2009 | |
| | 2010 | | | (as restated) | |
| | |
Labour and Workforce Development | | | | | | | | |
Department of Labour and Workforce Development | | | 127,268 | | | | 57,513 | |
| | |
| | | | �� | | | | |
Natural Resources | | | | | | | | |
Department of Natural Resources | | | 90,436 | | | | 85,529 | |
| | |
Acadia Coal Company Limited Fund | | | — | | | | 1 | |
Coal Research Agreement Fund | | | 299 | | | | 117 | |
Crown Land Mine Remediation Fund | | | 50 | | | | — | |
Crown Land Silviculture Fund | | | 1,723 | | | | 2,273 | |
Habitat Conservation Fund | | | 91 | | | | 96 | |
Nova Scotia Primary Forest Products Marketing Board | | | 289 | | | | 442 | |
Off-Highway Vehicle Infrastructure Fund | | | 988 | | | | 1,874 | |
Species-at-risk Conservation Fund | | | 73 | | | | 12 | |
Sustainable Forestry Fund | | | — | | | | 2,315 | |
| | |
| | | 93,949 | | | | 92,659 | |
| | |
Public Service | | | | | | | | |
Public Service | | | 153,434 | | | | 130,032 | |
Democracy 250 | | | — | | | | 272 | |
Nova Scotia E911 Cost Recovery Fund | | | 4,671 | | | | 4,676 | |
Nova Scotia Nominee Program Fund | | | 14,997 | | | | 22,111 | |
Interest only for the Nova Scotia Nominee Program Fund | | | — | | | | 15 | |
| | |
| | | 173,102 | | | | 157,106 | |
| | |
Seniors | | | | | | | | |
Department of Seniors | | | 1,903 | | | | 1,693 | |
| | |
Service Nova Scotia and Municipal Relations | | | | | | | | |
Department of Service Nova Scotia and Municipal Relations | | | 278,220 | | | | 244,266 | |
Nova Scotia Municipal Finance Corporation | | | 279 | | | | 325 | |
| | |
| | | 278,499 | | | | 244,591 | |
| | |
Tourism, Culture and Heritage | | | | | | | | |
Department of Tourism, Culture and Heritage | | | 57,899 | | | | 56,681 | |
Art Gallery of Nova Scotia | | | 3,576 | | | | 4,375 | |
Public Archives of Nova Scotia | | | 137 | | | | 181 | |
Sherbrooke Restoration Commission | | | 2,181 | | | | 2,167 | |
| | |
| | | 63,793 | | | | 63,404 | |
| | |
Transportation and Infrastructure Renewal | | | | | | | | |
Department of Transportation and Infrastructure Renewal | | | 377,825 | | | | 380,667 | |
Harbourside Commercial Park Inc. | | | 700 | | | | 154 | |
Nova Scotia Lands Inc. | | | 309 | | | | 654 | |
| | |
| | | 378,834 | | | | 381,475 | |
| | |
65
Schedules to the Consolidated Financial Statements
Schedule 2
Expenses (continued)
For the fiscal year ended March 31, 2010
($thousands)
| | | | | | | | |
| | | | | 2009 | |
| | 2010 | | | (as restated) | |
| | |
| | | | | | | | |
Restructuring Costs | | | 133,967 | | | | 72,208 | |
| | |
| | | | | | | | |
Pension Valuation Adjustment | | | 86,410 | | | | 85,066 | |
| | |
| | | | | | | | |
Gain on Disposal of Crown Assets | | | (14,943 | ) | | | (1,076 | ) |
| | |
| | | | | | | | |
Debt Servicing Costs | | | | | | | | |
Consolidated Fund | | | 826,430 | | | | 843,543 | |
Annapolis Valley District Health Authority | | | 487 | | | | 405 | |
Annapolis Valley Regional School Board | | | 381 | | | | 421 | |
Cape Breton District Health Authority | | | 1,513 | | | | 1,170 | |
Cape Breton Victoria Regional School Board | | | 265 | | | | 315 | |
Capital District Health Authority | | | 7,058 | | | | 7,489 | |
Chignecto-Central Regional School Board | | | 647 | | | | 731 | |
Colchester East Hants Health Authority | | | 276 | | | | 276 | |
Conseil scolaire acadien provincial | | | 83 | | | | 93 | |
Conserve Nova Scotia | | | 56 | | | | — | |
Cumberland Health Authority | | | 271 | | | | 241 | |
Guysborough Antigonish Strait Health Authority | | | 336 | | | | 316 | |
Halifax Regional School Board | | | 1,529 | | | | 1,367 | |
Izaak Walton Killam Health Centre | | | 1,311 | | | | 994 | |
Nova Scotia Community College | | | 1,149 | | | | 1,175 | |
Nova Scotia Housing Development Corporation | | | 35,682 | | | | 26,543 | |
Nova Scotia Innovation Corporation | | | 65 | | | | 63 | |
Nova Scotia Legal Aid Commission | | | 219 | | | | 193 | |
Nova Scotia Municipal Finance Corporation | | | 471 | | | | 515 | |
Nova Scotia Utility and Review Board | | | 30 | | | | 31 | |
Pictou County Health Authority | | | 307 | | | | 314 | |
Sherbrooke Restoration Commission | | | — | | | | (3 | ) |
South Shore District Health Authority | | | 376 | | | | 325 | |
South Shore Regional School Board | | | 266 | | | | 32 | |
South West Nova District Health Authority | | | 536 | | | | 443 | |
Strait Regional School Board | | | 228 | | | | 249 | |
Tri-County Regional School Board | | | 172 | | | | 139 | |
Waterfront Development Corporation Limited | | | 3 | | | | 107 | |
Waycobah School Assistance Fund | | | — | | | | 3 | |
| | |
| | | 880,147 | | | | 887,490 | |
| | |
| | | | | | | | |
Total Expenses | | | 9,511,589 | | | | 9,169,768 | |
| | |
66
Schedule 3
Public Accounts Volume 1 — Financial Statements
Loans and Investments
As at March 31, 2010
($thousands)
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | Net | |
| | Loans and | | | | | | | Net | | | 2009 | |
| | Investments | | | Provisions | | | 2010 | | | (as restated) | |
| | |
Loans of the Consolidated Fund: | | | | | | | | | | | | | | | | |
Agriculture and Rural Credit Act | | | 179,230 | | | | 27,361 | | | | 151,869 | | | | 170,745 | |
Fisheries Development Act | | | 94,752 | | | | 298 | | | | 94,454 | | | | 84,412 | |
Housing Development Act | | | 316,124 | | | | 22,990 | | | | 293,134 | | | | 109,433 | |
Industrial Development Act | | | 224,757 | | | | 70,442 | | | | 154,315 | | | | 47,600 | |
Venture Corporations Act | | | 809 | | | | 809 | | | | — | | | | — | |
Loans to Municipalities | | | | | | | | | | | | | | | | |
Municipal Loan and Building Fund Act | | | 150 | | | | — | | | | 150 | | | | 225 | |
Educational & Services Products (NS) Ltd | | | 15 | | | | — | | | | 15 | | | | 15 | |
Education — Student Loans Direct Lending | | | 161,477 | | | | 59,238 | | | | 102,239 | | | | 97,256 | |
Miscellaneous | | | 709 | | | | — | | | | 709 | | | | 709 | |
Nova Scotia Market Development Initiative Fund | | | 5,600 | | | | — | | | | 5,600 | | | | 5,600 | |
| | |
| | | 983,623 | | | | 181,138 | | | | 802,485 | | | | 515,995 | |
| | |
| | | | | | | | | | | | | | | | |
Loans of Governmental Units: | | | | | | | | | | | | | | | | |
Conserve Nova Scotia | | | 1,046 | | | | — | | | | 1,046 | | | | — | |
Nova Scotia Business Inc. | | | 123,591 | | | | 39,622 | | | | 83,969 | | | | 86,381 | |
Nova Scotia Innovation Corporation | | | 232 | | | | — | | | | 232 | | | | 255 | |
Nova Scotia Municipal Finance Corporation | | | 719,298 | | | | — | | | | 719,298 | | | | 700,121 | |
Nova Scotia Strategic Opportunities Fund Incorporated | | | 31,091 | | | | — | | | | 31,091 | | | | — | |
Resource Recovery Fund Board Inc. | | | 254 | | | | — | | | | 254 | | | | 464 | |
Waterfront Development Corporation | | | 874 | | | | — | | | | 874 | | | | 1,083 | |
| | |
| | | 876,386 | | | | 39,622 | | | | 836,764 | | | | 788,304 | |
| | |
| | | | | | | | | | | | | | | | |
Total Loans | | | 1,860,009 | | | | 220,760 | | | | 1,639,249 | | | | 1,304,299 | |
| | |
67
Schedules to the Consolidated Financial Statements
Schedule 3
Loans and Investments (continued)
As at March 31, 2010
($thousands)
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | Net | |
| | Loans and | | | | | | | Net | | | 2009 | |
| | Investments | | | Provisions | | | 2010 | | | (as restated) | |
| | |
Investments of the Consolidated Fund: | | | | | | | | | | | | | | | | |
Housing Development Act | | | 2,246 | | | | 105 | | | | 2,141 | | | | 1,938 | |
Industrial Development Act | | | 8,071 | | | | 4,271 | | | | 3,800 | | | | 3,800 | |
| | |
| | | 10,317 | | | | 4,376 | | | | 5,941 | | | | 5,738 | |
| | |
Investments of Governmental Units: | | | | | | | | | | | | | | | | |
AgraPoint International Inc. | | | 810 | | | | — | | | | 810 | | | | 660 | |
Art Gallery of Nova Scotia | | | 1,493 | | | | — | | | | 1,493 | | | | 1,873 | |
Nova Scotia Business Inc. | | | 44,626 | | | | 15,556 | | | | 29,070 | | | | 19,439 | |
Nova Scotia Gaming Foundation | | | 3,301 | | | | — | | | | 3,301 | | | | — | |
Nova Scotia Innovation Corporation | | | 13,758 | | | | — | | | | 13,758 | | | | 15,244 | |
Nova Scotia School Insurance Exchange | | | 8,049 | | | | — | | | | 8,049 | | | | 8,454 | |
Public Archives of Nova Scotia | | | 892 | | | | — | | | | 892 | | | | — | |
| | |
| | | 72,929 | | | | 15,556 | | | | 57,373 | | | | 45,670 | |
| | |
| | | | | | | | | | | | | | | | |
Total Investments | | | 83,246 | | | | 19,932 | | | | 63,314 | | | | 51,408 | |
| | |
| | | | | | | | | | | | | | | | |
Total Loans and Investments | | | 1,943,255 | | | | 240,692 | | | | 1,702,563 | | | | 1,355,707 | |
| | |
The Provisions listed above include amounts for possible guarantee payouts related to the Industrial Development Act $500 (2009 — $4,000), the Housing Development Corporation Act $13,802 (2009 — $14,247), and Nova Scotia Business Incorporated $2,900 (2009 — $2,934). Also included in Provisions for the Housing Development Corporation Act is $3,200 (2009 — $3,200) for interest fluctuations.
68
Public Accounts Volume 1 — Financial Statements
Schedule 4
Unmatured Debt
As at March 31, 2010
($ thousands)
| | | | | | | | | | | | | | | | |
| | | | | | Sinking | | | | | | | Net | |
| | | | | | Funds and | | | Net | | | Debt | |
| | Gross | | | Defeasance | | | Debt | | | 2009 | |
| | Debt | | | Assets | | | 2010 | | | (as restated) | |
| | |
Governmental Units | | | | | | | | | | | | | | | | |
Consolidated Fund | | | 13,331,989 | | | | 2,204,219 | | | | 11,127,770 | | | | 9,967,833 | |
Nova Scotia Housing Development Corporation | | | 240,288 | | | | — | | | | 240,288 | | | | 252,156 | |
Nova Scotia Municipal Finance Corporation | | | 2,416 | | | | — | | | | 2,416 | | | | 2,573 | |
Nova Scotia Power Finance Corporation | | | 1,004,680 | | | | 1,004,680 | | | | — | | | | — | |
Waterfront Development Corporation Limited | | | 625 | | | | — | | | | 625 | | | | 125 | |
Other | | | 927 | | | | — | | | | 927 | | | | 1,559 | |
| | |
Unmatured Debt of Governmental Units | | | 14,580,925 | | | | 3,208,899 | | | | 11,372,026 | | | | 10,224,246 | |
| | |
| | | | | | | | | | | | | | | | |
Government Business Enterprises | | | | | | | | | | | | | | | | |
Halifax-Dartmouth Bridge Commission | | | 54,000 | | | | — | | | | 54,000 | | | | 57,000 | |
Highway 104 Western Alignment Corporation | | | 70,659 | | | | — | | | | 70,659 | | | | 72,348 | |
Nova Scotia Gaming Corporation | | | 20,786 | | | | — | | | | 20,786 | | | | 24,354 | |
Nova Scotia Liquor Corporation | | | 2,373 | | | | — | | | | 2,373 | | | | 3,491 | |
| | |
Unmatured Debt of Government Business Enterprises | | | 147,818 | | | | — | | | | 147,818 | | | | 157,193 | |
| | |
| | | | | | | | | | | | | | | | |
Total Unmatured Debt | | | 14,728,743 | | | | 3,208,899 | | | | 11,519,844 | | | | 10,381,439 | |
| | |
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 Investment in Government Business Enterprises and in further detail in Schedule 6.
As of March 31, 2010, the Consolidated Fund held Sinking Funds and Public Debt Retirement Funds of $2,204.2 million. These funds were comprised of $2,058.3 million in Sinking Funds and $145.9 million in Public Debt Management Funds. The total market value of both funds is $2,287.5 million at year-end. During the year, contributions were $95.3 million, total earnings were $92.2 million and total redemptions were $195.0 million.
69
Schedules to the Consolidated Financial Statements
Schedule 4
Unmatured Debt (continued)
As at March 31, 2010
($ thousands)
Sinking fund assets are recorded at cost, which includes 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, 2010, the unamortized net premium was $66.5 million.
Assets consist primarily of debentures of the provinces and Government of Canada with fixed interest rates ranging from 4.05 per cent to 10.00 per cent. Sinking fund payments normally commence on the first anniversary date of the issue of the debenture and are designed to retire the debt over a 20-year period unless the term of the issue is longer. At year-end, the province held $1,037.7 million carrying value worth of its own debentures in Sinking Funds and Public Debt Retirement Funds as active investments.
As per the Nova Scotia Power Corporation Privatization Agreement, Nova Scotia Power Finance Corporation provides for defeasance of its debt. The portfolio of defeasance assets consists of Nova Scotia Power Corporation, other provincial governments and utilities, federal US bonds, coupons or residuals. This debt is shown net of defeasance assets on the Statement of Financial Position.
Projected Payments
($ thousands)
| | | | | | | | | | | | | | | | | | | | |
| | Governmental Units | | | | | | | |
| | Net | | | | | | | | | | | Government | | | | |
| | Principal | | | Sinking Fund | | | Total | | | Business | | | | |
| | Repayments | | | Requirements | | | Payments | | | Enterprises | | | Total | |
| | |
|
2011 | | | 684,726 | | | | 88,128 | | | | 772,854 | | | | 15,835 | | | | 788,689 | |
2012 | | | 1,617,851 | | | | 88,128 | | | | 1,705,979 | | | | 17,260 | | | | 1,723,239 | |
2013 | | | 970,159 | | | | 88,128 | | | | 1,058,287 | | | | 5,287 | | | | 1,063,574 | |
2014 | | | 1,014,068 | | | | 71,017 | | | | 1,085,085 | | | | 5,529 | | | | 1,090,614 | |
2015 | | | 591,758 | | | | 71,017 | | | | 662,775 | | | | 5,797 | | | | 668,572 | |
2016 & thereafter | | | 5,734,748 | | | | 352,298 | | | | 6,087,046 | | | | 98,110 | | | | 6,185,156 | |
| | |
| | | | | | | | | | | | | | | | | | | | |
| | | 10,613,310 | | | | 758,716 | | | | 11,372,026 | | | | 147,818 | | | | 11,519,844 | |
| | |
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 $765.4 million in unrestricted sinking funds that can be used towards the retirement of any unmatured debt. The use of these funds is evaluated each year based on a detailed analysis of cash requirements and market conditions.
70
Public Accounts Volume 1 — Financial Statements
Schedule 5
Gross Long-Term Debt
As at March 31, 2010
($ thousands)
| | | | | | | | | | | | | | | | |
| | Foreign | | | | | | | | | | |
| | Exchange | | | CDN $ | | | Maturity | | | | |
| | Rate | | | Amount | | | Dates | | | Interest Rates | |
| | |
Governmental Units: | | | | | | | | | | | | | | | | |
| | | | | | Debentures | | | | | | | | | |
Consolidated Fund | | | | | | | | | | | | | | | | |
Consolidated Fund (CDN$) | | | | | | | 13,009,608 | | | | 2010 to 2041 | | | 2.50% to 15.998% |
Consolidated Fund (US$) | | | 1.0156 | | | | — | | | | 2012 to 2022 | | | 5.125% to 9.50% |
Consolidated Fund (UK£) | | | 1.5422 | | | | — | | | | 2011 to 2019 | | | 11.75% to 16.75% |
Nova Scotia Municipal Finance Corporation | | | | | | | 2,416 | | | | 2010 to 2018 | | | 1.00% to 2.62% |
Nova Scotia Power Finance Corporation | | | | | | | | | | | | | | | | |
Nova Scotia Power Finance Corporation (CDN$) | | | | | | | 700,000 | | | | 2012 to 2031 | | | 10.25% to 11.25% |
Nova Scotia Power Finance Corporation (US$) | | | 1.0156 | | | | 304,680 | | | | 2021 | | | | 9.40 | % |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total — Debentures | | | | | | | 14,016,704 | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | Loans | | | | | | | | | |
Consolidated Fund — Other Debt | | | | | | | 150 | | | | 2011 to 2014 | | | 1.20% to 8.375% |
Nova Scotia Housing Development Corporation | | | | | | | 240,288 | | | | 2010 to 2034 | | | 4.00% to 21.50% |
Waterfront Development Corporation | | | | | | | 625 | | | Demand Loan | | | Bank prime less 1.125% |
| | | | | | | | | | | | | | | |
Total — Loans | | | | | | | 241,063 | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | Capital Leases | | | | | | | | | |
Consolidated Fund | | | | | | | 322,231 | | | | 2010 to 2027 | | | 6.04% to 11.00% |
Other | | | | | | | 927 | | | | 2010 to 2016 | | | 5.00% to 6.19% |
| | | | | | | | | | | | | | | |
Total — Capital Leases | | | | | | | 323,158 | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total — Long-term Debt of Governmental Units | | | | | | | 14,580,925 | | | | | | | | | |
| | | | | | | | | | | | | | | |
71
Schedules to the Consolidated Financial Statements
Schedule 5
Gross Long-Term Debt (continued)
As at March 31, 2010
($ thousands)
| | | | | | | | | | | | |
| | CDN $ | | | Maturity | | | | |
| | Amount | | | Dates | | | Interest Rates | |
| | |
Government Business Enterprises: | | | | | | | | | | | | |
| | Debentures | | | | | | | | | |
Highway 104 Western Alignment Corporation | | | 70,659 | | | | 2026 | | | | 10.13 | % |
| | | | | | | | | | | | |
| | Loans | | | | | | | | | |
Halifax-Dartmouth Bridge Commission | | | 54,000 | | | | 2019 | | | | 5.13 | % |
Nova Scotia Gaming Corporation | | | 20,786 | | | 2010 to 2011 | | | variable |
| | | | | | | | | | | | |
| | Capital Leases | | | | | | | | | |
Nova Scotia Liquor Corporation | | | 2,373 | | | | 2012 | | | | 13.80 | % |
| | | | | | | | | | | |
Total Long-term Debt of Government Business Enterprises | | | 147,818 | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | | |
Total Gross Long-term Debt | | | 14,728,743 | | | | | | | | | |
| | | | | | | | | | | |
Call, Redemption and Other Features:
Consolidated Fund
Canadian debentures include $1,079.4 million in CPP debentures, which are redeemable in whole or in part before maturity, on six months notice, at the option of the Minister of Finance of Canada.
The interest rates shown for the Canadian and US debentures reflect the fixed interest rates only. There are debentures that have floating interest rates. Floating interest rates are adjusted on a quarterly basis.
Housing Development Corporation
Mortgages and notes payable are secured by investments in social housing.
Highway 104 Western Alignment Corporation
The Corporation has provided an assignment of all the present and future property and assets, including rights to operate the facility, and a security interest in the Debt Service Reserve Account and the Major Maintenance Reserve Account.
72
Public Accounts Volume 1 — Financial Statements
Schedule 6
Government Business Enterprises
As at March 31, 2010
($ thousands)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 2010 | | | 2009 | |
| �� | Halifax — | | | Highway 104 | | | | | | | | | | | | | |
| | Dartmouth | | | Western | | | Nova Scotia | | | Nova Scotia | | | | | | | |
| | Bridge | | | Alignment | | | Gaming | | | Liquor | | | | | | | |
| | Commission | | | Corporation | | | Corporation | | | Corporation | | | Total | | | Total | |
| | | | | |
|
Cash | | | 7,092 | | | | 488 | | | | 13,389 | | | | 10,683 | | | | 31,652 | | | | 27,676 | |
Accounts Receivable | | | 570 | | | | 970 | | | | — | | | | 1,736 | | | | 3,276 | | | | 3,410 | |
Inventory | | | — | | | | 9 | | | | 1,497 | | | | 36,465 | | | | 37,971 | | | | 37,366 | |
Tangible Capital Assets | | | 77,790 | | | | 94,471 | | | | 90,901 | | | | 46,901 | | | | 310,063 | | | | 313,179 | |
Other Assets | | | 4,119 | | | | 41,883 | | | | 3,324 | | | | 762 | | | | 50,088 | | | | 43,828 | |
| | | | | |
Total Assets | | | 89,571 | | | | 137,821 | | | | 109,111 | | | | 96,547 | | | | 433,050 | | | | 425,459 | |
| | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Accounts Payable | | | 3,873 | | | | 1,717 | | | | 2,639 | | | | 75,072 | | | | 83,301 | | | | 75,571 | |
Long-term Debt | | | 54,000 | | | | 70,659 | | | | 20,786 | | | | 2,373 | | | | 147,818 | | | | 157,193 | |
Other Liabilities | | | 3,423 | | | | 40,992 | | | | 85,686 | | | | 19,102 | | | | 149,203 | | | | 152,175 | |
| | | | | |
Total Liabilities | | | 61,296 | | | | 113,368 | | | | 109,111 | | | | 96,547 | | | | 380,322 | | | | 384,939 | |
| | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Equity | | | 28,275 | | | | 24,453 | | | | — | | | | — | | | | 52,728 | | | | 40,520 | |
| | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total Liabilities and Equity | | | 89,571 | | | | 137,821 | | | | 109,111 | | | | 96,547 | | | | 433,050 | | | | 425,459 | |
| | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | 25,216 | | | | 21,149 | | | | 431,626 | | | | 583,713 | | | | 1,061,704 | | | | 1,059,758 | |
| | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Expenses | | | 15,925 | | | | 8,046 | | | | 303,782 | | | | 362,916 | | | | 690,669 | | | | 686,562 | |
Debt Servicing | | | 2,865 | | | | 7,321 | | | | 684 | | | | 1,434 | | | | 12,304 | | | | 13,616 | |
| | | | | |
Total Expenses | | | 18,790 | | | | 15,367 | | | | 304,466 | | | | 364,350 | | | | 702,973 | | | | 700,178 | |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net Income | | | 6,426 | | | | 5,782 | | | | 127,160 | | | | 219,363 | | | | 358,731 | | | | 359,580 | |
| | | | | |
73
Schedules to the Consolidated Financial Statements
Schedule 6
Government Business Enterprises (continued)
As at March 31, 2010
Halifax-Dartmouth Bridge Commission
The Halifax-Dartmouth Bridge Commission (the Commission) was created in 1950 by a special statute of the Province of Nova Scotia (now the Halifax-Dartmouth Bridge Commission Act). 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. The Commission currently operates and maintains two toll bridges across the Halifax Harbour, the Angus L. Macdonald Bridge and the A. Murray MacKay Bridge. Bridge tolls are regulated by the Nova Scotia Utility and Review Board, a provincially controlled public sector entity.
Effective January 1, 2008, the Commission moved to a full straight line method for calculating depreciation on all assets. The estimated remaining useful life of the bridges is periodically updated based on consultation with the Commission’s external engineers.
On July 25, 2007 the Commission entered into a long-term loan agreement with the Province for $60.0 million with a final maturity date of December 4, 2019. This agreement requires eleven consecutive annual installments of $3.0 million commencing with an installment payment on December 4, 2008 and for each year thereafter with the final principal repayment amount of $27.0 million along with all accrued and unpaid interest thereon due on the final maturity date of December 4, 2019. Interest is payable semi-annually on June 4 and December 4 of each year. The average interest rate over the 12-year period was set at 5.13%. The Commission accrued interest on the long term debt for the period ending March 31, 2010 in the amount of $885.0 thousand. In addition, the agreement requires that two reserve funds, the OM Fund and Debt Service Fund, be maintained. Effective June 4, 2008, a Capital Fund was also established.
On June 30, 2008, the Commission entered into a Line of Credit agreement for $60.0 million with the Province. There have been no borrowings against this line of credit as of March 31, 2010.
Highway 104 Western Alignment Corporation
The Corporation has been established for the purpose of financing, designing, constructing, operating, and maintaining a 45 km stretch of highway between Masstown and Thomson Station in the counties of Colchester and Cumberland, Nova Scotia. The Corporation’s fiscal year end is March 31. 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.
The Province 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.
On May 22, 1996, the Corporation entered into an operating agreement with Atlantic Highways Management Corporation whereby compensation is based on the annual operating budget plus a variable fee.
A thirty year agreement between the Corporation and the Department of Transportation and Infrastructure Renewal to provide annual roadway maintenance services is renewable in five year increments and was renewed in the prior year. For the current fiscal year, the annual fee was adjusted for inflation and totaled $1.1 million. During the year, the Corporation incurred management fees of $76,605 (2009 — $56,718) from the Province of Nova Scotia.
74
Public Accounts Volume 1 — Financial Statements
Schedule 6
Government Business Enterprises (continued)
As at March 31, 2010
At March 31, 2010, the Corporation has a receivable recorded from the Province in the amount of $0.4 million (2009 — $0.6 million).
Restricted assets, consisting primarily of investments in the amount of $41.5 million (2009 — $38.3 million), are included in other assets and cash. These reserve accounts were established in accordance with trust indenture agreements between the Corporation, bondholders, and an Omnibus Agreement between the Corporation and the Province.
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, organize, conduct and manage casinos and other lottery business on behalf of the Province of Nova Scotia. The Corporation’s fiscal year end is March 31. 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, 2010 is $65.2 million (2009 — $68.4 million).
Unclaimed prizes are retained by the Corporation in a prize fund for one year from the announced beginning date of the draw. As at March 31, 2010, this amounted to $4.5 million (2009 — $2.5 million). This $4.5 million of restricted cash is included in cash.
Video Lottery (VL) retailers in Nova Scotia have agreed, under the terms of their agreements with Atlantic Lottery Corporation Inc., to contribute 1% of their VL commission to the Nova Scotia Gaming Foundation. The Corporation has agreed to contribute an amount equal to all contributions made by the VL retailers.
The Corporation is obligated to make direct payments annually to three provincial government bodies as follows: the Department of Tourism, Culture and Heritage (in support of the Cultural Federation of NS), the Department of Agriculture (in support of the Exhibition Association of Nova Scotia), and the Department of Health Promotion and Protection (in support of Sport Nova Scotia). These payments totaled $0.2 million in 2010 (2009-$0.2 million). Additionally, as part of its Gaming Strategy, the Government of Nova Scotia approved a contribution of $3.0 million to Nova Scotia Health Promotion and Protection in 2010 (2009-$3.0 million) to fund problem gambling treatment. The Corporation annually contributes to the Nova Scotia Harness Racing Fund amounts approved by the Minister of Finance. The Government of Nova Scotia approved a contribution of $1.0 million in 2010 to support 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 was created June 1, 2001, by Chapter 4 of the Government Restructuring (2001) Act, via continuance of the Nova Scotia Liquor Commission as a body corporate.
The Corporation operates retail sales locations across the province and has a fiscal year end of March 31. The net balance owing to the Province at March 31, 2010 is $43.1 million (2009 — $39.0 million).
75
Schedules to the Consolidated Financial Statements
Schedule 7
Tangible Capital Assets
As at March 31, 2010
($ thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2010 | | | 2009 | |
| | | | | | Buildings | | | Machinery | | | | | | | Roads, | | | | | | | | |
| | | | | | and Land | | | Computers | | | Vehicles | | | Bridges | | | | | | | | |
| | | | | | Improve- | | | and | | | and | | | and | | | | | | | Total | |
| | Land | | | ments | | | Equipment | | | Ferries | | | Highways | | | Total | | | (as restated) | |
| | | | | |
Costs | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening Costs | | | 616,025 | | | | 3,770,521 | | | | 1,126,120 | | | | 116,426 | | | | 1,344,570 | | | | 6,973,662 | | | | 6,491,808 | |
Additions | | | 115,281 | | | | 244,747 | | | | 106,893 | | | | 15,629 | | | | 292,438 | | | | 774,988 | | | | 503,627 | |
Disposals | | | (7,079 | ) | | | (5,690 | ) | | | (11,598 | ) | | | (5,009 | ) | | | (79 | ) | | | (29,455 | ) | | | (21,773 | ) |
| | | | | |
Closing Costs | | | 724,227 | | | | 4,009,578 | | | | 1,221,415 | | | | 127,046 | | | | 1,636,929 | | | | 7,719,195 | | | | 6,973,662 | |
| | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated Amortization | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening Accumulated Amortization | | | — | | | | (1,474,076 | ) | | | (803,687 | ) | | | (77,303 | ) | | | (548,216 | ) | | | (2,903,282 | ) | | | (2,640,464 | ) |
Disposals | | | — | | | | 5,123 | | | | 9,289 | | | | 4,957 | | | | 15 | | | | 19,384 | | | | 18,046 | |
Amortization Expense | | | — | | | | (119,350 | ) | | | (76,120 | ) | | | (10,991 | ) | | | (106,117 | ) | | | (312,578 | ) | | | (280,864 | ) |
| | | | | |
Closing Accumulated Amortization | | | — | | | | (1,588,303 | ) | | | (870,518 | ) | | | (83,337 | ) | | | (654,318 | ) | | | (3,196,476 | ) | | | (2,903,282 | ) |
| | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Book Value | | | 724,227 | | | | 2,421,275 | | | | 350,897 | | | | 43,709 | | | | 982,611 | | | | 4,522,719 | | | | 4,070,380 | |
| | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Opening Balance | | | 616,025 | | | | 2,296,445 | | | | 322,433 | | | | 39,123 | | | | 796,354 | | | | 4,070,380 | | | | 3,851,344 | |
Closing Balance | | | 724,227 | | | | 2,421,275 | | | | 350,897 | | | | 43,709 | | | | 982,611 | | | | 4,522,719 | | | | 4,070,380 | |
| | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Increase in Net Book Value | | | 108,202 | | | | 124,830 | | | | 28,464 | | | | 4,586 | | | | 186,257 | | | | 452,339 | | | | 219,036 | |
| | | | | |
76
Public Accounts Volume 1 — Financial Statements
Schedule 7
Tangible Capital Assets (continued)
As at March 31, 2010
Amortization is calculated on a declining balance basis for most assets of the Consolidated Fund. The amortization percentages of the more common tangible capital assets are: buildings and land improvements (5-30 per cent); machinery, computers and equipment (15-50 per cent); vehicles and ferries (15-35 per cent); and roads, bridges and highways (5-15 per cent). 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 other governmental units. 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 and ferries (3-7 years). Capital leases are amortized on a straight-line basis (generally 3-45 years).
Social Housing assets are included in Buildings and Land Improvements and relate to the Housing Development Corporation. These assets are amortized using the straight-line method. The net book value of these assets is $328,618 (2009 - $320,905).
Included in the closing costs totals of the various classes as of March 31, 2010, are costs for assets under construction, which have not yet begun to amortize. These costs are buildings and land improvements — $175,697; machinery, computers and equipment — $48,413; vehicles and ferries — $3,763; and roads, bridges and highways — $100,821.
Capital leases are included in the various categories as follows: buildings and land improvements — cost $472,226, accumulated amortization ($236,958); machinery, computers and equipment — cost $39,198, accumulated amortization ($36,608); and vehicles and ferries — cost $16,830, accumulated amortization ($7,439).
77
Schedules to the Consolidated Financial Statements
Schedule 8
Direct Guarantees
As at March 31, 2010
($ thousands)
| | | | | | | | | | | | |
| | Authorized | | | Utilized | | | Utilized | |
| | 2010 | | | 2010 | | | 2009 | |
| | |
Bank Loans: | | | | | | | | | | | | |
Nova Scotia Business Inc. | | | 8,900 | | | | 2,900 | | | | 3,534 | |
Industrial Development Act | | | 54,712 | | | | 37,379 | | | | 22,833 | |
Nova Scotia Fisheries and Aquaculture Loan Board | | | — | | | | — | | | | 100 | |
Department of Education — Student Loan Program | | | 30,940 | | | | 30,940 | | | | 42,995 | |
| | |
Total — Bank Loan Guarantees | | | 94,552 | | | | 71,219 | | | | 69,462 | |
| | |
| | | | | | | | | | | | |
Promissory Notes: | | | | | | | | | | | | |
3052155 NS Limited to Canada-Nova Scotia Offshore Petroleum Board | | | — | | | | — | | | | 2,500 | |
| | |
Total — Promissory Note Guarantees | | | — | | | | — | | | | 2,500 | |
| | |
| | | | | | | | | | | | |
Mortgages: | | | | | | | | | | | | |
Housing Development Corporation Act | | | 11,045 | | | | 11,045 | | | | 11,275 | |
Housing Development Corporation Act — CMHC Indemnities | | | 108,524 | | | | 108,524 | | | | 117,487 | |
Provincial Finance Act | | | 90 | | | | 90 | | | | 101 | |
| | |
Total — Mortgage Guarantees | | | 119,659 | | | | 119,659 | | | | 128,863 | |
| | |
| | | | | | | | | | | | |
Other Guarantees: | | | | | | | | | | | | |
Aliant Telecom MASH Sector | | | — | | | | — | | | | 3 | |
Equity Tax Credit Act — Community Economic Development Investment Funds | | | 251 | | | | 251 | | | | 713 | |
| | |
Total — Other Guarantees | | | 251 | | | | 251 | | | | 716 | |
| | |
| | | | | | | | | | | | |
Total — Direct Guarantees | | | 214,462 | | | | 191,129 | | | | 201,541 | |
| | |
| | | | | | | | | | | | |
Less Provision for Guarantee Payout: | | | | | | | | | | | | |
Industrial Development Act | | | | | | | (500 | ) | | | (4,000 | ) |
Nova Scotia Business Inc. | | | | | | | (2,900 | ) | | | (2,934 | ) |
Department of Education — Student Loan Program | | | | | | | (6,801 | ) | | | (8,982 | ) |
Housing Development Corporation Act | | | | | | | (13,802 | ) | | | (14,247 | ) |
3052155 Nova Scotia Limited | | | | | | | — | | | | (100 | ) |
| | | | | | |
| | | | | | | (24,003 | ) | | | (30,263 | ) |
Less Provision for Student Debt Reduction Program: | | | | | | | | | | | | |
Department of Education — Student Loan Program | | | | | | | (4,845 | ) | | | (3,599 | ) |
| | | | | | |
| | | | | | | | | | | | |
Net Direct Guarantees not provided for in these statements | | | | | | | 162,281 | | | | 167,679 | |
| | | | | | |
78
Public Accounts Volume 1 — Financial Statements
Schedule 9
Segment Reporting
As at March 31, 2010
Segment reporting is designed to assist users to identify the resources allocated to support the major activities of government and to better understand the performance of segments.
The following schedules provide segment information for the 2010 and 2009 fiscal years. The province has determined that the following segments represent the major activities for the government.
Health — The provision of such services and institutions to the public that will lead to a higher state of personal health.
Education — The provision of all aspects and phases of training to equip people with necessary skills to pursue productive lives.
Infrastructure & Public Works — The provision of the means to facilitate the effective and efficient movement of persons and property. This includes the net results of the Halifax-Dartmouth Bridge Commission and the Highway 104 Western Alignment Corporation.
Social Services — The provision of services and assistance to economically and/or socially disadvantaged persons requiring aid.
Natural Resources & Economic Development — The provision for the maintenance and upkeep, efficient extraction and processing of the natural attributes of the province with the aim of creating employment and contributing to the material well-being of residents.
Other — The provision of all other essential services which are necessary for the efficient and effective operation of government. This also includes items which assure a benefit to the whole of government and cannot be identified with any other function.
Unallocated — Revenues and expenses that cannot be directly allocated on a reasonable basis to individual segments because they support a wide range of service delivery activities or relate to general administration activities that are not identified as a separate segment. This includes items like tax revenues, sinking fund earnings, debt servicing costs, and the pension valuation adjustment.
79
Schedules to the Consolidated Financial Statements
Schedule 9
Segment Reporting
For the fiscal year ended March 31, 2010
($ thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Natural | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Resources | | | | | | | | | | | | | |
| | | | | | | | | | Infrastructure | | | Social | | | & Economic | | | | | | | | | | | | | |
| | Health | | | Education | | | & Public Works | | | Services | | | Development | | | Other | | | Unallocated | | | Eliminations | | | Total | |
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provincial Sources | | | 179,313 | | | | 68,670 | | | | 120,547 | | | | 43,369 | | | | 73,926 | | | | 745,730 | | | | 4,147,768 | | | | (116,607 | ) | | | 5,262,716 | |
Federal Sources | | | 42,422 | | | | 32,876 | | | | 3,468 | | | | 72,502 | | | | 118,491 | | | | 89,532 | | | | 2,819,246 | | | | — | | | | 3,178,537 | |
Other Revenue | | | 128,714 | | | | 344,006 | | | | — | | | | 57,148 | | | | 112,943 | | | | 71,025 | | | | 46,810 | | | | (24,422 | ) | | | 736,224 | |
Sinking Fund Earnings | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 92,188 | | | | — | | | | 92,188 | |
| | |
Total Revenues | | | 350,449 | | | | 445,552 | | | | 124,015 | | | | 173,019 | | | | 305,360 | | | | 906,287 | | | | 7,106,012 | | | | (141,029 | ) | | | 9,269,665 | |
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grants and Subsidies | | | 1,362,850 | | | | 596,671 | | | | 604 | | | | 714,939 | | | | 248,742 | | | | 281,097 | | | | — | | | | (55,477 | ) | | | 3,149,426 | |
Salaries and Employee Benefits | | | 1,553,605 | | | | 1,101,804 | | | | 122,804 | | | | 126,802 | | | | 166,800 | | | | 308,970 | | | | 86,410 | | | | (48,787 | ) | | | 3,418,408 | |
Operating Goods and Services | | | 649,290 | | | | 297,874 | | | | 101,612 | | | | 111,635 | | | | 127,121 | | | | 123,004 | | | | — | | | | (3,720 | ) | | | 1,406,816 | |
Professional Services | | | 93,734 | | | | 14,533 | | | | 23,915 | | | | 3,142 | | | | 21,144 | | | | 140,394 | | | | — | | | | (735 | ) | | | 296,127 | |
Amortization | | | 88,617 | | | | 64,368 | | | | 129,009 | | | | 15,923 | | | | 5,442 | | | | 9,219 | | | | — | | | | — | | | | 312,578 | |
Debt Servicing Costs | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 909,764 | | | | (29,617 | ) | | | 880,147 | |
Other | | | — | | | | 43,534 | | | | — | | | | — | | | | 20,818 | | | | 1,371 | | | | (14,943 | ) | | | (2,693 | ) | | | 48,087 | |
| | |
Total Expenses | | | 3,748,096 | | | | 2,118,784 | | | | 377,944 | | | | 972,441 | | | | 590,067 | | | | 864,055 | | | | 981,231 | | | | (141,029 | ) | | | 9,511,589 | |
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Segment Result | | | (3,397,647 | ) | | | (1,673,232 | ) | | | (253,929 | ) | | | (799,422 | ) | | | (284,707 | ) | | | 42,232 | | | | 6,124,781 | | | | — | | | | (241,924 | ) |
| | |
80
Public Accounts Volume 1 — Financial Statements
Schedule 9
Segment Reporting
For the fiscal year ended March 31, 2009 (as restated)
($ thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Natural | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | Resources | | | | | | | | | | | | | |
| | | | | | | | | | Infrastructure | | | Social | | | & Economic | | | | | | | | | | | | | |
| | Health | | | Education | | | & Public Works | | | Services | | | Development | | | Other | | | Unallocated | | | Eliminations | | | Total | |
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provincial Sources | | | 177,354 | | | | 44,802 | | | | 56,568 | | | | 44,524 | | | | 67,203 | | | | 734,634 | | | | 4,348,940 | | | | (109,531 | ) | | | 5,364,494 | |
Federal Sources | | | 35,415 | | | | 43,392 | | | | 4,050 | | | | 70,997 | | | | 33,593 | | | | 50,959 | | | | 2,725,675 | | | | — | | | | 2,964,081 | |
Other Revenue | | | 152,656 | | | | 336,668 | | | | — | | | | 52,184 | | | | 111,173 | | | | 66,306 | | | | 49,885 | | | | (18,090 | ) | | | 750,782 | |
Sinking Fund Earnings | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 116,384 | | | | — | | | | 116,384 | |
| | |
Total Revenues | | | 365,425 | | | | 424,862 | | | | 60,618 | | | | 167,705 | | | | 211,969 | | | | 851,899 | | | | 7,240,884 | | | | (127,621 | ) | | | 9,195,741 | |
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grants and Subsidies | | | 1,271,584 | | | | 633,147 | | | | 1,591 | | | | 705,982 | | | | 177,456 | | | | 250,483 | | | | — | | | | 19,205 | | | | 3,059,448 | |
Salaries and Employee Benefits | | | 1,472,305 | | | | 1,052,629 | | | | 124,388 | | | | 121,607 | | | | 153,714 | | | | 301,016 | | | | 85,066 | | | | (107,239 | ) | | | 3,203,486 | |
Operating Goods and Services | | | 626,746 | | | | 316,357 | | | | 125,656 | | | | 90,803 | | | | 127,829 | | | | 114,479 | | | | — | | | | (6,509 | ) | | | 1,395,361 | |
Professional Services | | | 76,452 | | | | 13,349 | | | | 19,691 | | | | 5,244 | | | | 19,585 | | | | 136,174 | | | | — | | | | (688 | ) | | | 269,807 | |
Amortization | | | 78,106 | | | | 62,381 | | | | 109,657 | | | | 15,162 | | | | 5,279 | | | | 10,280 | | | | — | | | | — | | | | 280,865 | |
Debt Servicing Costs | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 917,839 | | | | (30,349 | ) | | | 887,490 | |
Other | | | — | | | | 42,239 | | | | — | | | | — | | | | 33,792 | | | | 397 | | | | (1,076 | ) | | | (2,041 | ) | | | 73,311 | |
| | |
Total Expenses | | | 3,525,193 | | | | 2,120,102 | | | | 380,983 | | | | 938,798 | | | | 517,655 | | | | 812,829 | | | | 1,001,829 | | | | (127,621 | ) | | | 9,169,768 | |
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Segment Result | | | (3,159,768 | ) | | | (1,695,240 | ) | | | (320,365 | ) | | | (771,093 | ) | | | (305,686 | ) | | | 39,070 | | | | 6,239,055 | | | | — | | | | 25,973 | |
| | |
81
Schedules to the Consolidated Financial Statements
Schedule 10
Government Reporting Entity
As at March 31, 2010
The government reporting entity is comprised of the province’s departments and public service units (Consolidated Fund) as well as the following governmental units, government business enterprises and a proportionate share of government partnership arrangements:
Governmental Units
(Consolidation Method)
Acadia Coal Company Limited Fund
AgraPoint International Inc.
AgriTECH Park Incorporated
Annapolis Valley District Health Authority
Annapolis Valley Regional School Board
Art Gallery of Nova Scotia
Bioscience Enterprise Centre Incorporated
Cape Breton District Health Authority
Cape Breton Victoria Regional School Board
Capital District Health Authority
Check Inns Limited (inactive)
Chignecto-Central Regional School Board
Coal Research Agreement Fund
Colchester East Hants Health Authority
Conseil scolaire acadien provincial
Conserve Nova Scotia
CorFor Capital Repairs and Replacements Fund
Crown Land Mine Remediation Fund
Crown Land Silviculture Fund
Cumberland Health Authority
Democracy 250 (inactive)
Film Nova Scotia
Gaming Addiction Treatment Trust Fund
Guysborough Antigonish Strait Health Authority
Habitat Conservation Fund
Halifax Regional School Board
Harbourside Commercial Park Inc.
Sydney Utilities Limited
Industrial Expansion Fund
Izaak Walton Killam Health Centre
Law Reform Commission
Mainstream 1992 Fund
Muggah Creek Remediation Fund
Nova Scotia Arts Council (inactive)
Nova Scotia Blueberry Institute Fund
Nova Scotia Business Inc.
Nova Scotia Community College
Nova Scotia Community College Foundation
Nova Scotia Coordinate Referencing System Trust Fund
Nova Scotia Crop and Livestock Insurance Commission
Nova Scotia E911 Cost Recovery Fund
Nova Scotia Environmental Trust
Nova Scotia Farm Loan Board
Nova Scotia Fisheries and Aquaculture Loan Board
Nova Scotia Gaming Foundation
Nova Scotia Government Acadian Bursary Program Fund
Nova Scotia Harness Racing Incorporated (inactive)
Nova Scotia Health Research Foundation
Nova Scotia Housing Development Corporation
Annapolis Valley Housing Authority
Cape Breton Island Housing Authority
Cobequid Housing Authority
Eastern Mainland Housing Authority
Metropolitan Regional Housing Authority
South Shore Housing Authority
Tri-County Housing Authority
Nova Scotia Hurricane Juan Recovery Fund (inactive)
Nova Scotia Innovation Corporation
1402998 Nova Scotia Limited
3087532 Nova Scotia Limited
Nova Scotia Lands Inc.
Nova Scotia Legal Aid Commission
Nova Scotia Market Development Initiative Fund
Nova Scotia Municipal Finance Corporation
Nova Scotia Nominee Program Fund
Nova Scotia Pension Agency
Nova Scotia Power Finance Corporation
Nova Scotia Primary Forest Products Marketing Board
Nova Scotia School Boards Association (1)
Nova Scotia School Insurance Exchange (2)
Nova Scotia School Insurance Program Association (2)
Nova Scotia Sportfish Habitat Fund
Nova Scotia Strategic Opportunities Fund Incorporated
Nova Scotia Utility and Review Board
Off-Highway Vehicle Infrastructure Fund
P3 Schools Capital and Technology Refresh Fund (3)
Partnership Trust Fund (inactive)
Pengrowth Nova Scotia Energy Scholarship Fund
Pictou County Health Authority
Provincial Drug Distribution Program
Public Archives of Nova Scotia
Public Debt Management Fund
Resource Recovery Fund Board Inc.
Rockingham Terminal Incorporated (inactive)
Scotia Benefit Fund (inactive)
Scotia Learning Technology Refresh Fund
Sherbrooke Restoration Commission
South Shore District Health Authority
South Shore Regional School Board
South West Nova District Health Authority
82
Public Accounts Volume 1 — Financial Statements
Schedule 10
Government Reporting Entity (continued)
As at March 31, 2010
Governmental Units (continued)
(Consolidation Method)
Species-at-risk Conservation Fund
Strait Regional School Board
Sustainable Forestry Fund
Sydney Environmental Resources Limited (inactive)
Sydney Steel Corporation
Sydney Tar Ponds Agency
Sysco Decommissioning Fund
Trade Centre Limited
Tri-County Regional School Board
Upper Clements Family Theme Park Limited (inactive)
Waterfront Development Corporation Limited
3104102 Nova Scotia Limited
Waycobah School Assistance Fund
3052155 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 Gaming Equipment Limited
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)
| | |
(1) | | — Entity is a partnership controlled by the eight school boards. |
|
(2) | | — Entity is a partnership controlled by the eight school boards and the Community College |
|
(3) | | — This includes all refresh funds related to P3 schools. |
83
Notes to the Consolidated Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
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 (GRE) is comprised of the Consolidated Fund, other governmental units (GUs), government business enterprises (GBEs) and a proportionate share of government partnership arrangements (GPAs). GUs and GBEs 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. GPAs represent entities for which decision making and significant risks and benefits are shared with other parties outside of the GRE. |
|
| | 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 GU is a government organization that is not a GBE. GUs include government departments, public service units, funds, agencies, service organizations, boards and government not-for-profit organizations. The accounts of GUs 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 GBE 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. GBEs have been accounted for on the modified equity basis which does not require any accounting policy adjustments. The total net equity of all GBEs is included in the Statement of Financial Position. The total net income is shown as a separate item in the Statement of Operations and Accumulated Deficits. |
84
Public Accounts Volume 1 — Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
| | A GPA 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 GRE is provided in Schedule 10. |
|
c) | | Significant Accounting Policies |
|
| | Revenues |
|
| | Revenues are recorded on the accrual basis. The main components of revenue are various taxes, legislated levies, and interest. 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. Tax revenues are recorded at the net amount estimated, after considering adjustments for tax credits and other adjustments from the federal government. |
|
| | Government transfers are recognized as revenue in the period during which the transfer is authorized and any eligibility criteria are met. Transfers are recorded as deferred revenue if they are restricted for a stated purpose, such as a specific program or the purchase of tangible capital assets. |
|
| | 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 the grant 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 was 0.24 per cent 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. |
85
Notes to the Consolidated Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
| | 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 0.23 per cent 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). |
|
| | Hedge accounting is used when financial instruments form a hedging relationship, the relationship is highly effective and it is considered to be consistent with the province’s financial risk management goals. |
|
| | 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 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 item. |
|
| | 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. |
86
Public Accounts Volume 1 — Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
| | 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 gross 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. |
|
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. |
87
Notes to the Consolidated Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
Accounting changes were made during the year that have increased or decreased the Provincial Surplus (Deficit), Net Direct Debt, and Accumulated Deficits as follows:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 2010 | | | 2009 | |
| | | | | | Net Direct | | | Accumulated | | | | | | | Net Direct | | | Accumulated | |
| | | | | | Debt | | | Deficits | | | | | | | Debt | | | Deficits | |
| | Provincial | | | April 1, | | | April 1, | | | Provincial | | | April 1, | | | April 1, | |
($ millions) | | Deficit | | | 2009 | | | 2009 | | | Surplus | | | 2008 | | | 2008 | |
| | | | |
Pensions | | | (3.6 | ) | | | (6.3 | ) | | | (6.3 | ) | | | 6.3 | | | | — | | | | — | |
GUs previously not | | | | | | | | | | | | | | | | | | | | | | | | |
consolidated | | | — | | | | 1.0 | | | | — | | | | — | | | | 1.3 | | | | — | |
| | | | |
| | | (3.6 | ) | | | (5.3 | ) | | | (6.3 | ) | | | 6.3 | | | | 1.3 | | | | — | |
| | | | |
Nova Scotia School Board Association Pension Plan
A review of the financial statements of the Nova Scotia School Boards Association (NSSBA) indicated the NSSBA has a pension plan which provides pension benefits for the non-teaching employees of participating Nova Scotia School Boards and the Association’s employees.
As these entities are governmental units and are part of the government reporting entity and the impact of this plan was not included in the financial statements of those entities, the impact of the plan has been included in the Province’s financial statements using pension accounting.
Governmental Units Previously Not Consolidated
Due to materiality, certain smaller governmental units (GUs) were previously accounted for on an equity basis. These units are now being fully consolidated on a line-by-line basis. This change was recorded retroactively and the impacts are shown in the table above.
3. | | Restricted Cash and Short-Term Investments |
As at March 31, 2010 restricted cash and short-term investments of $97.1 million (2009 — $90.2 million) have been designated for restricted purposes by parties external to the province. Restricted cash includes $54.4 million for future housing expenditures from the Nova Scotia Housing Development Corporation; $27.6 million from Capital District Health Authority for the Centre for Clinical Research and other purposes; $7.4 million for gas market development from the Nova Scotia Market Development Initiative; and $7.7 million for various other purposes.
88
Public Accounts Volume 1 — Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
Receipts are recorded as deferred revenue if they are restricted by external parties for a stated purpose, such as a specific program or the purchase of tangible capital assets. Deferred revenue is recognized into revenue over time as the recognition criteria are achieved or is drawn down to reimburse third parties as conditions are met. The balance includes the following components:
| | | | | | | | |
| | | | | 2009 | |
($ thousands) | | 2010 | | | | (as restated) | |
| | |
Offshore Accord | | | 361,285 | | | | 541,357 | |
C-52 Federal Trust Agreements | | | 16,764 | | | | 62,685 | |
Office of Immigration’s — Nova Scotia Nominee Program (funds held in segregated account) | | | 28,143 | | | | 42,720 | |
C-48 Federal Trust Agreements | | | 538 | | | | 9,954 | |
Nova Scotia Housing Development Corporation’s Social Housing Agreement | | | 54,385 | | | | 48,809 | |
Early Learning Child Care Funds | | | 33,534 | | | | 38,594 | |
Capital District Health Authority’s Capital and Research Funds | | | 30,487 | | | | 27,229 | |
Nova Scotia Gas Tax Agreement on Municipal Funding | | | 41,643 | | | | 36,098 | |
Labour Market Agreement | | | 10,488 | | | | 2,352 | |
C-41 Community Development Trust | | | 16,533 | | | | 25,874 | |
Nova Scotia Market Development Initiative Fund | | | 9,424 | | | | 11,719 | |
Resource Recovery Fund Board Inc.’s Unearned Revenue from Container Deposits, Paint Levies and Tire Deposits | | | 14,002 | | | | 13,320 | |
Other | | | 51,851 | | | | 61,644 | |
| | |
Total Deferred Revenue | | | 669,077 | | | | 922,355 | |
| | |
89
Notes to the Consolidated Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
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. Interest rate contracts include swap agreements and options on swaps. These contracts are used to vary the amounts and periods for which interest rates on borrowing are fixed or floating. Foreign exchange contracts include swap agreements that are used to convert the liability for foreign currency borrowing and associated costs into Canadian dollars.
The province’s credit policy is that it only executes derivative transactions with well rated counterparties. All current counterparties are rated equal to or better than the Province.
As at March 31,2010, the province has executed 92 interest rate swap contracts to convert certain interest payments from a fixed to floating, from floating to fixed, floating to floating or fixed to fixed basis. These swaps have terms remaining of 1 day to 21 years, a notional principal value of $1.6 billion and a mark to market1 value of $16.7 million.
The province has executed foreign currency swap contracts to convert its foreign denominated debt into Canadian denominated debt as follows:
| | | | | | | | | | | | | | | | | | | | |
Termination | | Original | | | Original | | | Current | | | Current | | | Mark to | |
Date | | Currency | | | Principal | | | Currency | | | Principal | | | Market 1 | |
| | | | | | ( thousands) | | | | | | | ( thousands) | | | ( thousands) | |
October 28, 2011 | | UK£ | | | 23,250 | | | CDN$ | | | 56,283 | | | | (25,600 | ) |
April 16, 2019 | | UK£ | | | 60,000 | | | CDN$ | | | 114,387 | | | | (34,500 | ) |
Total | | UK£ | | | 83,250 | | | CDN$ | | | 170,670 | | | | (60,100 | ) |
February 27, 2012 | | US$ | | | 500,000 | | | CDN$ | | | 795,000 | | | | (246,700 | ) |
July 27, 2013 | | US$ | | | 300,000 | | | CDN$ | | | 299,850 | | | | 7,600 | |
March 15, 2016 | | US$ | | | 150,000 | | | CDN$ | | | 205,725 | | | | (45,800 | ) |
January 26, 2017 | | US$ | | | 500,000 | | | CDN$ | | | 586,500 | | | | (11,700 | ) |
February 1, 2019 | | US$ | | | 200,000 | | | CDN$ | | | 198,000 | | | | 7,900 | |
July 1, 2019 | | US$ | | | 200,000 | | | CDN$ | | | 199,900 | | | | 4,700 | |
November 15, 2019 | | US$ | | | 244,000 | | | CDN$ | | | 246,318 | | | | 3,000 | |
March 1, 2020 | | US$ | | | 300,000 | | | CDN$ | | | 409,200 | | | | (118,800 | ) |
May 1, 2021 | | US$ | | | 300,000 | | | CDN$ | | | 312,002 | | | | (7,000 | ) |
April 1, 2022 | | US$ | | | 300,000 | | | CDN$ | | | 379,517 | | | | (78,500 | ) |
July 30, 2022 | | US$ | | | 300,000 | | | CDN$ | | | 329,310 | | | | (24,100 | ) |
Total | | US$ | | | 3,294,000 | | | CDN$ | | | 3,961,322 | | | | (509,400 | ) |
| | |
1 | | Mark to Market is an indication of the swap’s market value as at March 31, 2010. This represents the estimated realizable gain (loss) and is equivalent to the present value of future interest and/or currency savings (losses) based on market conditions as at March 31, 2010. |
90
Public Accounts Volume 1 — Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
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 being repaid over 10 years, with bi-monthly deductions of $0.5 million to commence in April 2006. As of March 31, 2010 the balance of the loan is $72.2 million (2009 — $84.2 million).
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: |
|
| | 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, secured mortgages and real estate. 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. |
|
| | 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 Chair agreed to by both parties. As a result of this transfer, the province and Union agreed to share all surpluses and deficits of the plan equally. The province accounts for one-half of all components of the accrued benefit liability associated with the plan in its financial statements. In addition, the province recognizes one-half of components associated with the net benefit expense (recovery) associated with this plan. As of March 31, 2010, the total accrued benefit liability associated with the plan was $121.7 million. |
|
| | 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 July 1, 2008 and extrapolated to December 31, 2008 which indicated a funding deficit of $123.3 million. |
|
| | Other Retirement Benefit Plans |
|
| | The province sponsors two other retirement benefit plans: retirement allowances and retirement health plan benefits. These plans are not funded. Benefits paid upon retirement for retirement allowances are based on an employee’s length of service and rate of pay. Retirement health plan benefits vary depending on the collective agreements negotiated with each group. The province pays 65 per cent and 100 per cent of the cost of retirement health plan benefits for the PSSP and TPP retirees respectively. |
91
Notes to the Consolidated Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
| | Post-Employment Benefits |
|
| | The province offers two significant post-employment benefit plans: Self Insured Workers’ Compensation and Long-Term Disability. The amount recorded in these financial statements represents the actual amount of benefits paid during the year plus the actuarial estimate of future payments, based on claims ongoing at year-end. For the Long-Term Disability plan, the obligation is offset by the market related value of plan assets. |
|
| | Special Termination Benefits |
|
| | The province has offered early retirement incentive programs to members of the PSSP and TPP at various times commencing in 1986 and 1994 respectively. Qualified members were offered additional years of pensionable service if they elected to retire. The cost of these benefits was accrued in the year the employee accepted the early retirement option. |
|
b) | | Summary of Activity in Defined Benefit Plans |
Accrued Benefit Liability
($ thousands)
| | | | | | | | |
| | 2010 | | | 2009 | |
| | |
Pension Benefit Plans | | | 558,666 | | | | 423,384 | |
Other Benefit Plans | | | 1,408,810 | | | | 1,359,343 | |
| | | | | | | | |
| | |
Total Accrued Benefit Liability | | | 1,967,476 | | | | 1,782,727 | |
| | |
Activity During the Year
($ thousands)
| | | | | | | | | | | | | | | | |
| | Pension Benefit Plans | | | Other Benefit Plans | |
| | 2010 | | | 2009 | | | 2010 | | | 2009 | |
| | | | |
Projected benefit obligation, beginning of year | | | 7,623,059 | | | | 7,315,823 | | | | 1,390,338 | | | | 1,394,049 | |
Current benefit cost | | | 211,708 | | | | 194,797 | | | | 69,744 | | | | 64,147 | |
Interest cost | | | 526,055 | | | | 504,269 | | | | 67,613 | | | | 68,861 | |
Actuarial (gains) losses | | | 93,477 | | | | 14,670 | | | | 27,144 | | | | (69,628 | ) |
Benefit payments | | | (436,467 | ) | | | (414,329 | ) | | | (84,358 | ) | | | (81,287 | ) |
Other | | | 7,698 | | | | 7,829 | | | | 2,044 | | | | (1,520 | ) |
Plan amendments | | | — | | | | — | | | | 3,908 | | | | 15,716 | |
| | | | |
Projected benefit obligation, end of year | | | 8,025,530 | | | | 7,623,059 | | | | 1,476,433 | | | | 1,390,338 | |
| | | | |
Market related value of plan assets, beginning of year | | | 6,096,055 | | | | 6,151,049 | | | | 92,993 | | | | 80,583 | |
Expected return on plan assets | | | 427,416 | | | | 430,994 | | | | 5,978 | | | | 5,362 | |
Actuarial gains (losses) | | | (193,960 | ) | | | (321,569 | ) | | | (2,617 | ) | | | (3,755 | ) |
Benefit payments | | | (436,467 | ) | | | (414,329 | ) | | | (84,358 | ) | | | (81,287 | ) |
Other | | | 7,697 | | | | 7,829 | | | | (364 | ) | | | (397 | ) |
Employer contributions | | | 149,723 | | | | 135,279 | | | | 82,153 | | | | 81,482 | |
Employee contributions | | | 125,194 | | | | 106,802 | | | | 9,134 | | | | 11,005 | |
| | | | |
Market related value of plan assets, end of year | | | 6,175,658 | | | | 6,096,055 | | | | 102,919 | | | | 92,993 | |
| | | | |
Funded status, end of year | | | (1,849,872 | ) | | | (1,527,004 | ) | | | (1,373,514 | ) | | | (1,297,345 | ) |
Unamortized net actuarial (gains) losses | | | 1,291,206 | | | | 1,103,620 | | | | (11,813 | ) | | | (46,037 | ) |
Valuation Allowance | | | — | | | | — | | | | (23,483 | ) | | | (15,961 | ) |
| | | | |
Accrued benefit liability, end of year | | | (558,666 | ) | | | (423,384 | ) | | | (1,408,810 | ) | | | (1,359,343 | ) |
| | | | |
92
Public Accounts Volume 1 — Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
c) | | Actuarial Assumptions |
|
| | The table below shows significant weighted-average assumptions used to measure pension and other benefit plan obligations. |
| | | | | | | | | | | | | | | | |
| | Pension Benefits | | Other Benefits |
| | 2010 | | 2009 | | 2010 | | 2009 |
| | |
Long-term inflation rates | | | 2.5 | % | | | 2.5 | % | | | 2.5 | % | | | 2.5 | % |
Expected real rate of return on plan assets | | | 4.5 | % | | | 4.5 | % | | | — | | | | — | |
Rate of compensation increase | | | 2.75% to 5.5% + merit | | | | 2.75% to 5.5% + merit | | | | 2.75% to 4.95% + merit | | | | 2.75% to 4.95% + merit | |
Discount Rate — Main Plans | | | 7.11 | % | | | 7.11 | % | | | 4.75 | % | | | 4.95 | % |
Other | | | — | | | | — | | | | 6.35 | % | | | 4.95% to 6.7% | |
| | |
| | Other assumptions used were: |
|
| | 6.5 per cent annual rate increase in the cost per person of covered healthcare benefits for 2009, decreasing at 0.25 per cent per annum to an ultimate rate of 4.5 per cent per annum. |
|
| | 11 per cent annual rate increase in the cost per person of covered prescription drugs for 2009, decreasing at 1 per cent per annum to an ultimate rate of 4.5 per cent 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. |
93
Notes to the Consolidated Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
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 4 years to 17 years (weighted-average EARSL is 14 years). |
|
| | During the year, the weighted average actual rate of return on plan assets was 22.0 per cent (2009 — (17.6) per cent). The total market value of plan assets is $7.6 billion (2009 — $6.5 billion) at March 31, 2010. |
|
| | The most recent actuarial valuations performed for most of the benefit plans was at December 31, 2008 with the exception of certain other retirement benefit plans that were performed on March 31, 2007 and the post-employment benefit plans that are performed annually at March 31. |
|
e) | | Net Benefit Plans Expense (Recovery) |
The table below shows the components of the net benefit plans expense (recovery).
($ thousands)
| | | | | | | | | | | | | | | | |
| | Pension Benefits | | | Other Benefits | |
| | 2010 | | | 2009 | | | 2010 | | | 2009 | |
| | | | | | |
Current benefit cost | | | 211,708 | | | | 194,797 | | | | 69,744 | | | | 64,147 | |
Employee contributions | | | (125,703 | ) | | | (107,323 | ) | | | (9,151 | ) | | | (11,025 | ) |
Employer contributions* | | | 35,440 | | | | 31,028 | | | | — | | | | — | |
Plan amendments | | | — | | | | — | | | | 3,908 | | | | 15,716 | |
Amortization of net actuarial (gains) losses | | | 99,851 | | | | 72,407 | | | | (3,438 | ) | | | 410 | |
Recognition of actuarial losses on plan amendment | | | — | | | | — | | | | (1,024 | ) | | | — | |
Other | | | (4 | ) | | | 18 | | | | 2,636 | | | | 2,152 | |
Increase in valuation allowance | | | — | | | | (3,032 | ) | | | 7,522 | | | | 15,523 | |
Interest cost | | | 526,055 | | | | 504,269 | | | | 67,613 | | | | 68,861 | |
Expected return on plan assets | | | (427,416 | ) | | | (430,994 | ) | | | (5,978 | ) | | | (5,362 | ) |
Employer contributions to multi-employer plan | | | 84,027 | | | | 73,438 | | | | — | | | | — | |
| | | | | | |
Net benefit plans expense (recovery) | | | 403,958 | | | | 334,608 | | | | 131,832 | | | | 150,422 | |
| | | | | | |
| | |
* | | This represents one-half of the employer contributions made by PNS to the TPP. Included in the figures above for 2010 and 2009, are one-half of all transactions associated with TPP to reflect the province’s share of this plan under joint trusteeship. |
94
Public Accounts Volume 1 — Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
8. | | Trust Funds Under Administration |
Trust fund assets solely administered by the province (before giving consideration to actuarial adjustments) are:
($ thousands)
| | | | | | | | |
| | | | | 2009 | |
| | 2010 | | | | (as restated) | |
| | |
Public Service Superannuation Fund (1) | | | 3,444,323 | | | | 2,897,604 | |
Sydney Steel Corporation Superannuation Plan (1), (2) | | | 20 | | | | 50 | |
Nova Scotia Public Service Long Term Disability Plan (1), (4) | | | 92,273 | | | | 74,910 | |
Nova Scotia Credit Union Deposit Insurance Corporation(4) | | | 17,698 | | | | 16,438 | |
Public Trustee (1) | | | 49,864 | | | | 40,416 | |
Miscellaneous Trusts (3) | | | 35,332 | | | | 32,063 | |
| | |
Total Trust Funds Under Administration | | | 3,639,510 | | | | 3,061,481 | |
| | |
| | |
(1) | | See Public Accounts Volume 2 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. |
Other
The Province is no longer the sole trustee administering the Nova Scotia Teachers’ Pension Fund (the Fund). The Nova Scotia Teachers’ Union and the Province of Nova Scotia agreed to a joint trusteeship of the Fund effective April 1, 2006. Under joint trusteeship the Trustee of the Fund is the Teachers’ Pension Plan Trustee Inc., of which the province has 4 of 9 members. The Trustee is responsible for administration of the Plan and investment management of plan assets. Total net assets available for benefits as at December 31, 2009 were $4.0 billion (2010 — $3.7 billion).
($ thousands)
| | | | | | | | |
| | | | | 2009 | |
| | 2010 | | | | (as restated) | |
| | |
Grant and Subsidies | | | 3,149,426 | | | | 3,059,448 | |
Salaries and Employee Benefits | | | 3,418,408 | | | | 3,203,486 | |
Operating Goods and Services | | | 1,406,816 | | | | 1,395,361 | |
Professional Services | | | 296,127 | | | | 269,807 | |
Amortization | | | 312,578 | | | | 280,864 | |
Debt Servicing Costs | | | 880,147 | | | | 887,490 | |
Other | | | 48,087 | | | | 73,312 | |
| | |
Total Expenses by Object | | | 9,511,589 | | | | 9,169,768 | |
| | |
95
Notes to the Consolidated Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
($ thousands)
| | | | | | | | |
| | | | | 2009 | |
| | 2010 | | | | (as restated) | |
| | |
CDN$ Denominated Debt | | | 685,676 | | | | 701,801 | |
Pension, Retirement and Other Obligations | | | 160,274 | | | | 136,774 | |
Capital Leases | | | 20,989 | | | | 22,957 | |
Other Debt | | | 42,610 | | | | 45,947 | |
Premium / Discount Amortization | | | (4,685 | ) | | | 1,295 | |
Foreign Exchange | | | (25,931 | ) | | | (22,393 | ) |
Miscellaneous | | | 1,214 | | | | 1,109 | |
| | |
Total Debt Servicing Costs | | | 880,147 | | | | 887,490 | |
| | |
Debt servicing costs for Government Business Enterprises were $12.3 million for the year ended March 31, 2010 ($13.6 million for the year ended March 31, 2009).
11. | | Cash-Flow — Net Change in Other Items |
($ thousands)
| | | | | | | | |
| | | | | 2009 | |
| | 2010 | | | | (as restated) | |
| | |
Change in Receivables from Government Business Enterprises | | | (824 | ) | | | (9,323 | ) |
Change in Receivables and Advances | | | (70,901 | ) | | | 279,143 | |
Change in Accounts Payable and Other Short-term Borrowings | | | (66,383 | ) | | | (509,957 | ) |
Change in Inventory for Resale | | | 27 | | | | 610 | |
Change in Inventory of Supplies | | | (5,926 | ) | | | (4,473 | ) |
Change in Prepaid Expenses | | | (128 | ) | | | (4,657 | ) |
Change in Deferred Revenue | | | (253,278 | ) | | | (131,927 | ) |
Change in Accrued Interest | | | (7,734 | ) | | | 17,313 | |
Change in Pension, Retirement and Other Obligations | | | 184,749 | | | | 162,022 | |
| | |
Total Net Change in Other Items | | | (220,398 | ) | | | (201,249 | ) |
| | |
96
Public Accounts Volume 1 — Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
12. | | Contingencies and Contractual Obligations |
|
a) | | Contingent Liabilities |
|
| | 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 (Sysco) and adjacent sites as well as the Sydney Tar Ponds site. As a result, the province recorded liabilities totaling $318.5 million in 2000 for environmental site clean up. At March 31, 2010, $134.3 million (2009 — $179.0 million) remains unspent. The provision will continue to be utilized for future decommissioning, demolition and remediation of Sysco’s and adjacent sites, including the Sydney Tar Ponds site. Based on currently available information, the provision, in aggregate, appears to be sufficient to cover the estimated costs to remediate these sites. |
|
| | Other remediation liabilities amounting to $12.8 million (2009 — $12.5 million) have been recognized in these financial statements. |
|
| | Lawsuits |
|
| | The province’s losses for any lawsuits pending cannot be determined due to uncertainty of the trial outcomes. |
|
| | Other Contingent Liabilities |
|
| | The province also has contingent liabilities in the form of indemnities. The province’s potential liability, if any, cannot be determined at this time. |
|
b) | | Contingent Gains |
|
| | The Province of Nova Scotia may receive funds in the future from recoveries of various types of claims paid out and other agreements pending the occurrence of certain events. Recoveries are recorded in the year the contingent events occur. |
97
Notes to the Consolidated Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statements
As at March 31, 2010
c) | | Contractual Obligations |
|
| | Contractual Obligations |
|
| | As at March 31, 2010, the province had contractual obligations as follows: |
($ thousands)
| | | | | | | | | | | | |
| | | | | | Government | | | Total | |
| | Governmental | | | Business | | | Contractual | |
Fiscal Year | | Units | | | Enterprises | | | Obligations | |
| | |
2011 | | | 503,772 | | | | 2,717 | | | | 506,489 | |
2012 | | | 404,257 | | | | 2,617 | | | | 406,874 | |
2013 | | | 355,800 | | | | 2,292 | | | | 358,092 | |
2014 | | | 332,639 | | | | 2,157 | | | | 334,796 | |
2015 | | | 330,516 | | | | 2,285 | | | | 332,801 | |
2016-2020 | | | 1,443,855 | | | | — | | | | 1,443,855 | |
2021-2025 | | | 900,775 | | | | — | | | | 900,775 | |
2026-2030 | | | 941,372 | | | | — | | | | 941,372 | |
2031 & thereafter | | | 1,173,278 | | | | — | | | | 1,173,278 | |
| | |
| | | 6,386,264 | | | | 12,068 | | | | 6,398,332 | |
| | |
| | These contractual obligations are comprised of $6,147.9 million for the Consolidated Fund, $238.3 million for other Governmental Units and $12.1 million for Government Business Enterprises. Included are contractual obligations of $113.7 million by Nova Scotia Business Incorporated for projects approved under its various programs, $282.3 million by the Department of Education for P3 school maintenance agreements, $950.6 million by the Department of Health for the management of the ground ambulance fleet, and $4,449.6 million by the Department of Health for service agreements with long-term care facilities. |
|
| | 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 2011 is $32.7 million. |
98
Public Accounts Volume 1 — Financial Statements
Province of Nova Scotia
Notes to the Consolidated Financial Statement
As at March 31, 2010
| | Leases |
|
| | As at March 31, 2010, the province was contractually obligated under various operating leases. Future minimum annual lease payments are as follows: |
($ thousands)
| | | | | | | | | | | | |
| | | | | | Government | | | Total | |
| | Governmental | | | Business | | | Lease | |
Fiscal Year | | Units | | | Enterprises | | | Payments | |
| | |
2011 | | | 59,874 | | | | 9,228 | | | | 69,102 | |
2012 | | | 52,115 | | | | 8,390 | | | | 60,505 | |
2013 | | | 44,132 | | | | 7,837 | | | | 51,969 | |
2014 | | | 35,613 | | | | 7,748 | | | | 43,361 | |
2015 | | | 27,030 | | | | 7,001 | | | | 34,031 | |
2016-2020 | | | 36,569 | | | | — | | | | 36,569 | |
2021-2025 | | | 9,874 | | | | — | | | | 9,874 | |
2026-2030 | | | 8,194 | | | | — | | | | 8,194 | |
2031 & thereafter | | | 118 | | | | — | | | | 118 | |
| | |
| | | 273,519 | | | | 40,204 | | | | 313,723 | |
| | |
On May 11, 2010, the Financial Measures (2010) Act received Royal Assent. Contained in this Act were changes to the Public Service Superannuation Act, whereby future indexing of pensions payable will be contingent on the funding level of the Nova Scotia Public Service Superannuation Fund, as well as subject to the approval of the Trustee. Based on an actuarial funding valuation to be calculated as at December 31, 2010, the province has agreed to make a one-time lump-sum payment into the Fund for any deficiency.
On May 11, 2010 the Finance Act received Royal Assent. The Finance Act comes into effect on August 1, 2010 and will replace the Provincial Finance Act. The new Act reflects updated language with respect to current accounting policies, and better describes the present provincial organization and how its business is conducted.
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.
99