Archived - Department of Finance Canada
Quarterly Financial Report for the Quarter Ended June 30, 2014 (unaudited)
Archived information is provided for reference, research or recordkeeping purposes. It is not subject to the Government of Canada Web Standards and has not been altered or updated since it was archived. Please contact us to request a format other than those available.
Table of Contents
This quarterly financial report has been prepared by management as required by section 65.1 of the Financial Administration Act and in the form and manner prescribed by the Treasury Board Accounting Standard 1.3. This quarterly financial report should be read in conjunction with the Main Estimates, Supplementary Estimates as well as Canada’s Economic Action Plan 2012 (Budget 2012). The quarterly financial report has not been subject to an external audit or review.
1.1 Authority, Mandate and Program Activities
The Department of Finance Canada (The ‘Department’) helps the Government of Canada develop and implement strong and sustainable economic, fiscal, tax, social, security, international and financial sector policies and programs. It plays an important central agency role, working with other departments to ensure that the government's agenda is carried out and that ministers are supported with high-quality analysis and advice.
The Department's responsibilities include the following:
- Preparing the federal Budget and the fall Update of Economic and Fiscal Projections
- Preparing the Annual Financial Report of the Government of Canada and, in cooperation with the Treasury Board of Canada Secretariat and the Receiver General for Canada, the Public Accounts of Canada;
- Developing tax and tariff policy and legislation;
- Managing federal borrowing on financial markets;
- Designing and administering major transfers of federal funds to the provinces and territories;
- Developing financial sector policy and legislation; and,
- Representing Canada in various international financial institutions and organizations.
1.2 Basis of Presentation
This quarterly report has been prepared by management using an expenditure basis of accounting. The accompanying Statement of Authorities includes the Department’s spending authorities granted by Parliament and those used by the Department, consistent with the Main Estimates and Supplementary Estimates for both fiscal years as well as transfers from Treasury Board central votes that are approved by the end of the quarter. This quarterly financial report has been prepared using a special purpose financial reporting framework designed to meet financial information needs with respect to the use of spending authorities.
The authority of Parliament is required before monies can be spent by the Government. Approvals are given in the form of annually approved limits through appropriation acts or through legislation in the form of statutory spending authority for specific purposes.
The Department uses the full accrual method of accounting to prepare and present its annual departmental financial statements that are part of the departmental performance reporting process. However, the spending authorities voted by Parliament remain on an expenditure basis.
1.3 Department of Finance – Financial Structure
The Department has three major categories of expenditure authority. These categories are:
- Voted budgetary authorities: included in this category are the operational expenditures of the Department itself as well as authorized expenditures under grants and contribution programs. These expenditures must be specifically approved by Parliament through an appropriation act.
- Statutory budgetary authorities: included in this category are expenditure authorities that are granted through an existing Act of Parliament. Further parliamentary approval is not required for expenditures related to statutory amounts and it is within the normal course of business that statutory expenditures may in some cases exceed planned spending estimates. Departmental statutory payments include those made under the Federal-Provincial Fiscal Arrangements Act as well as interest incurred in connection with the public debt of Canada.
- Non-budgetary authorities: included in this category are disbursements made by the Department which do not have a direct budgetary impact to the Government. This includes the value of loans initially disbursed to Crown Corporations participating in the Crown Borrowing Framework.
2. Highlights of fiscal quarter and fiscal year-to-date (YTD) results
This Departmental Quarterly Financial Report (QFR) reflects the results of the current fiscal period in relation to the Main Estimates and Supplementary Estimates A of 2013-14.
Sections 2.1 and 2.2 below highlight the significant items that contributed to the increase in the resources available from 2013-14 to 2014-15 and the increase in actual expenditures as at June 30, 2013 and June 30, 2014. Full details can be found in Table 1 Statement of Authorities found at the end of this document.
The following graph provides a comparison of budgetary authorities available for the full fiscal year and budgetary expenditures for the first three months of 2013-14 and 2014-15.
Non-budgetary authorities related to the value of loans disbursed to Crown Corporations participating in the Crown Borrowing Framework are not reflected in the Estimates.
2.1 Authorities Analysis
The following table provides a comparison of cumulative authorities by vote for the current and previous fiscal years.
|Authorities Available (in millions)||2014-15||2013-14||$||%|
|Vote 1 - Operating Expenditures||115.0||111.2||3.8||3.4%|
|Vote 5 - Grants and Contributions||5.0||5.0||-||0.0%|
|Major transfers to other levels of government||60,552.3||59,720.0||832.3||1.4%|
|Interest on Unmatured Debt and Interest on Other Liabilities||26,297.0||27,134.0||(837.0)||-3.1%|
|Direct program expenses||646.4||641.6||4.8||0.8%|
|Total Budgetary authorities||87,615.7||87,611.8||3.9||0.0%|
Authorities available in fiscal year 2014-15 are $87,615.7 million at the end of the first quarter as compared to $87,611.8 million at the end of the first quarter of 2013-14, representing an increase of $3.9 million.
Voted budgetary authorities
Total 2014-15 Vote 1 operating authorities available as at June 30, 2014 are $115.0 million as compared to $111.2 million at the same period in 2013-14, representing an increase of $3.8 million, which is mainly attributable to the net effect of the following factors:
- Government initiatives – A temporary increase of $6.6 million related to: the transition to a Common Securities Regulator ($3.0 million); the development of a Comprehensive Legislative Financial Consumer Code ($1.7 million); supporting the G-20 Framework Working Group ($0.6 million); implementing the Venture Capital Action Plan ($0.5 million); maintaining the strength of Canada’s financial system ($0.4 million); and the Corporate Asset Management Review ($0.4 million);
- Transfer to Shared Services Canada – A permanent decrease of $1.3 million for workplace technology device software and corporate information management/information technology;
- Toronto Waterfront Revitalization Initiative (TWRI) – A decrease of $587 thousand corresponding to the sunsetting of the TWRI program;
- Budget 2011 sunsetting initiatives – A decrease of $436 thousand related to Goods and Services Tax (GST) Technical issues and legislative and regulatory drafting and printing activities; and,
- Savings identified as part of the Budget 2012 Spending Review – A permanent decrease of $428 thousand.
There is no change to 2014-15 Vote 5 authorities compared to fiscal year 2013-14.
Statutory budgetary authorities
Statutory Authorities available in fiscal year 2014-15 are $87,495.7 million at the end of the first quarter as compared to $87,495.6 million at the end of the same quarter of 2013-14, representing an increase of $0.1 million.
This increase of $0.1 million relates to three broad categories; increases of $832.3 million in major transfers to other levels of government, an increase in authorities for direct program expenses of $4.8 million, offset by a decrease of $837.0 million in Interest on Unmatured Debt and Interest on Other Liabilities. Additional details are provided below.
Authorities for major transfers to other levels of government as at June 30, 2014 are $60,552.3 million compared to $59,720.0 million for the same period in 2013-14. The increase of $832.3 million is mainly due to the net effect of the following factors:
- Canada Health Transfer – An increase of $1,830.9 million which reflects the 6% annual increased funding commitment in the Jobs, Growth and Long-term Prosperity Act, 2012. This program will increase by 6% per year until 2016–17, after which it will grow based on a 3-year moving average of nominal gross domestic product, with funding guaranteed to increase by at least 3% per year;
- Fiscal Equalization – An increase of $564.1 million which reflects the increase due to the 3.5% gross domestic product-based escalator applied to the 2013–14 level;
- Canada Social Transfer – An increase of $366.5 million which reflects the 3% annual increased funding commitment in the Jobs, Growth and Long-term Prosperity Act, 2012;
- Territorial Financing – An increase of $180.9 million which is a result of new and updated data entering the formula for Territorial Formula Financing;
- Additional Fiscal Equalization Offset Payment to Nova Scotia – A decrease of $25.0 million due to the decline in offshore revenues received by Nova Scotia;
- Youth Allowance Recovery – An increase in recovery of $45.6 million which results from an increase in the estimated value of personal income tax points;
- Additional Fiscal Equalization to Nova Scotia – A reduction of $107.5 million in this program, which ensures that there is no reduction in Equalization and 2005 Offshore Accord Offset Payments due to the new formula for Equalization (2007), is due to higher growth of combined Equalization and 2005 Offshore Accord payments in the new formula compared to the formula which was in place prior to 2007;
- Alternative Payments for Standing Programs – An increase in recoveries in the amount of $203.0 million which results from an increase in the value of personal income tax points;
- Wait Times Reduction Transfer – A reduction of $250.0 million relates to the sun setting of this program in 2013–14; and,
- Payments to Provinces Regarding Sales Tax Harmonization – A decrease of $1,481.0 million which reflects the completion of scheduled payments to Quebec and Prince Edward Island under their respective Comprehensive Integrated Tax Coordination Agreements.
Authorities for the Interest on Unmatured Debt and Interest on Other Liabilities as at June 30, 2014 are $26,297.0 million compared to $27,134.0 million at the same period in 2013-14. The decrease of $837.0 million is mainly due to the following factors:
- Interest on Unmatured Debt – A reduction of $254 million which is largely due to assets maturing under the Insured Mortgage Purchase Program in 2013–14; and
- Other Interest Costs – A reduction of $583 million which is due to a decrease in the average Government of Canada long-term bond rate, which is used to calculate interest on the public sector pension obligations pertaining to service pre-April 1, 2000.
Authorities for direct program expenses at the end of the first quarter of fiscal year 2014-15 are $646.4 million as compared to $641.6 million at the same period in 2013-14, representing an increase of $4.8 million. This increase is primarily due to the net effect of the following factors:
- Canadian Securities Regulation Regime Transition Office (CSTO) – An increase of $9.1 million which reflects the anticipated transfer to the CSTO in 2014–15 to fulfill its mandate of assisting in the establishment of a Canadian securities regulation regime and a Canadian regulatory authority; and
- Domestic Coinage – A decrease of $4.0 million which reflects the savings identified as part of the Budget 2012 Spending Review.
Non-budgetary authorities related to the value of loans disbursed to Crown Corporations participating in the Crown Borrowing Framework are not reflected in the Estimates. The gross borrowing requirements for Crown Corporations are driven by the need to match the term and structure of the borrowing requirements of corporations’ clients. These activities are influenced by current, and expectations of future, economic conditions and can vary greatly over a short period of time. For example, if clients of the Crown Corporation are seeking short-term, floating rate loans, the Crown Corporation will seek to match that with short-term borrowings from the government. This will result in the loan being refinanced several times through the year, with higher gross borrowings associated with a smaller net borrowing amount. This can change very quickly should market conditions suggest interest rates are going to rise and their clients seek to lock in their borrowing costs through longer term borrowings. As such, there can be very large and significant variances both inter-year and intra-year. Given the risk of forecast inaccuracy and that the gross advances to Crown Corporations are a non-budgetary item and do not impact on the net-debt of the government, the Department only reports on actual borrowings by the Crown Corporations.
2.2 Expenditure Analysis
The following table provides a comparison of cumulative spending by vote for the current and previous fiscal years.
|Year to date expenditures (in millions)||2014-15||2013-14||$||%|
|Vote 1 - Operating Expenditures||24.4||21.3||3.1||14.4%|
|Vote 5 - Grants and Contributions||2.0||2.0||-||0.0%|
|Major transfers to other levels of government||15,357.5||14,733.2||624.3||4.2%|
|Interest on Unmatured Debt and Interest on Other Liabilities||6,836.9||6,914.2||(77.3)||-1.1%|
|Direct program expenses||687.1||539.0||148.1||27.5%|
|Sub Total Statutory||22,881.5||22,186.4||695.1||3.1%|
|Total Budgetary expenditures||22,907.9||22,209.7||698.2||3.1%|
|Total year to date expenditures||42,807.3||38,955.6||3,851.7||9.9%|
At the end of the first quarter of the 2014-15 fiscal year, total expenditures were $42,807.3 million compared to $38,955.6 million reported in the same period of 2013-14, representing an increase of $3,851.7 million or 9.9%.
Voted budgetary expenditures
Total 2014-15 Vote 1 operating expenditures at the end of the first quarter were $24.4 million as compared to $21.3 million at the same period of fiscal year 2013-14, representing an increase of $3.1 million or 14.4%. The increase is mainly attributable to the Government-wide Payment in Arrears initiative.
There is no change to 2014-15 Vote 5 expenditures compared to the same period in fiscal year 2013-14.
Statutory budgetary expenditures
Total statutory expenditures at the end of the first quarter of 2014-15 are $22,881.5 million as compared to $22,186.4 million at the end of the first quarter of 2013-14 representing an increase of $695.1 million, or 3.1%.
This increase is primarily attributable to an increase of $624.3 million in major transfers to other levels of government, an increase of $148.1 million in direct program expenses and a decrease of $77.3 million in Interest on Unmatured Debt and Interest on Other Liabilities (increase of $17.1 million and decrease of $94.4 million, respectively).
Expenditures related to major transfers to other levels of government as at June 30, 2014 are $15,357.5 million compared to $14,733.2 million at the same period in 2013-14 representing an increase of $624.3 million. This increase is mainly due to the net effect of the following factors:
- Canada Health Transfer – An increase of $457.7 million;
- Fiscal Equalization – An increase of $141.0 million;
- Canada Social Transfer – An increase of $91.6 million;
- Territorial Financing – An increase of $70.2 million;
- Payment to Provinces Regarding Sales Tax Harmonization – A decrease of $14.0 million;
- Youth Allowances Recovery – An increase in recoveries of $18.7 million which is forecast based on personal income tax data;
- Alternative Payments for Standing Programs – An increase in recoveries of $41.0 million; and
- Wait Times Reduction Transfer – A decrease of $62.5 million.
Explanations for all of the items listed above are consistent with the explanations found under the statutory budgetary authorities in Section 2.1.
Expenditures for the Interest on Unmatured Debt and Interest on Other Liabilities as at June 30, 2014 are $6,836.9 million compared to $6,914.2 million at the same period in 2013-14 representing a decrease of $77.3 million. The decrease is mainly due to the following factors:
- Interest on Unmatured Debt – An increase of $17.1 million to reflect higher Consumer Price Index adjustments on real return bonds;
- Interest on Other Liabilities – A decrease of $94.4 million to reflect a decrease in the average Government of Canada long-term bond rate, which is used to calculate interest on public sector pension obligations pertaining to service pre-April 1, 2000.
Direct Program Expenditures at the end of the first quarter of fiscal year 2014-15 are $687.1 million as compared to $539.0 million at the same period in 2013-14, representing an increase of $148.1 million. This increase is primarily due to the net effect of the following factors:
- Incentive for Provinces to Eliminate Taxes on Capital – An increase of $90.1 million which reflects a preliminary payment to Québec in respect of their 2010-11 foregone revenues;
- Losses on Foreign Exchange – An increase of $61.3 million due to the revaluation of foreign denominated financial instruments;
- Purchase of Domestic Coinage – A decrease of $3.3 million is attributable to normal variations in the demand for coinage from businesses and consumers and in the timing of costs incurred for coinage procurement throughout the year.
Non-budgetary expenditures at the end of the first quarter of 2014-15 are $19,899.4 million compared to $16,745.9 million at the end of the same quarter in the prior year representing an increase of $3,153.5 million. This increase is due to an increase of $2,958.2 million related to the value of loans disbursed to Crown Corporations participating in the Crown Borrowing Framework. Gross borrowings by Crown Corporations are based on demand and the business requirements of the participating entities, and also depend on the terms of the Crown Corporation borrowings. As such, amounts can vary significantly from year to year. The increase is also explained by an increase of $197.3 million in payments to the International Monetary Fund New Arrangement to Borrow offset by a decrease of $2.0 million in advances pursuant to section 13(1) of the Financial Consumer Agency of Canada Act.
Significant Changes on the Departmental budgetary expenditures by Standard Object table
Table 2, located at the end of this report, presents Budgetary Expenditures by Standard Object (SO). The main variance in expenditures between 2014-15 and 2013-14 by standard object are as follows:
- Transfer Payments (SO 10) – An increase of $652.1 million of which the majority is related to the statutory expenditures pursuant to the Federal-Provincial Fiscal Arrangements Act ($733.1 million), to the revaluation of foreign denominated liabilities in transfer payments ($62.4 million) and an increase in recoveries for the Youth Allowances Recovery ($18.7 million);
- Other subsidies and payments (SO 12) – An increase of $126.6 million primarily due to the revaluation of foreign denominated financial instruments;
- Utilities, Materials and Supplies (SO 07) – A decrease of $3.3 million mainly due to decreased cost of domestic coinage; and
- Public Debt Charges (SO 11) – A decrease of $77.3 million.
The year over year variances are explained in detail in the preceding Section 2.2.
3. Risks and Uncertainties
Private sector economists expect continued, moderate growth in the Canadian economy, as ongoing strength in domestic demand is expected to be moderated by a fragile global recovery and the related short- to medium-term risks. In particular, uncertainty stems from ongoing concerns over the U.S. government’s fiscal position, although the U.S. economy continues to show signs of improvement. In addition, any further slowdown in China and other emerging market economies would impact commodity prices.
On the domestic front, the key risk remains elevated household debt. However, the government has taken proactive measures over the past five years, through adjustments to the rules for government-backed mortgage insurance, to help prevent households from becoming overextended. In addition, Canada’s aging population, combined with relatively weak productivity growth, poses a long-term risk to Canadians’ standard of living.
The Department of Finance Canada’s Corporate Risk Profile provides a snapshot of the Department’s key corporate risks. It focuses the attention and action of senior management on measures to mitigate the adverse effects of global economic uncertainty and their impact on the Canadian economy. The Department monitors its corporate risks and associated risk responses to identify areas of opportunity and to reflect progress made in implementing measures to mitigate risks.
4. Significant changes in relation to operations, personnel and programs
Effective January 6, 2014, Sylvain Michaud joined the department as Deputy Chief Financial Officer.
On February 3, 2014, Randy Larkin joined the department as Chief Financial Officer.
On March 19, 2014, the Right Honorable Stephen Harper appointed the Honourable Joe Oliver as Minister of Finance.
Effective April 21, 2014, Paul Rochon became Deputy Minister of Finance.
5. Budget 2012 Implementation
This section provides an overview of the savings measures announced in Budget 2012 that will be implemented in order to refocus government and programs; make it easier for Canadians and business to deal with their government; and, modernize and reduce the back office.
The Department of Finance will achieve Budget 2012 savings of $32.4 million by fiscal year 2014-15 by reconfiguring and modernizing the Department’s internal services and policy analysis functions. It is also taking further significant steps to reduce coinage costs including, for example, measures such as changing the metal composition of $1 and $2 coins from metal alloys to plated steel cores and eliminating the penny.
All savings measures are on track to meet their planned savings. Staff reductions were fully completed in 2012-13.
Administration costs related to the phase out of the penny in 2013-14 were significantly lower than previously estimated. The Royal Canadian Mint contracted an external company to carry out the processing of the pennies, which significantly reduced capital and processing costs. These savings are expected to continue into 2014-15 and 2015-16.
Chief Financial Officer
August 25, 2014
|Fiscal year 2014-2015||Fiscal year 2013-2014|
|Total available for use for the
March 31, 2015 *
|Used during the
June 30, 2014
|Year to date used at
|Total available for use for the
March 31, 2014 *
|Used during the
June 30, 2013
|Year to date used at
|Grants and contributions||5,035||2,000||2,000||5,035||2,000||2,000|
|Total voted authorities||120,016||26,373||26,373||116,204||23,305||23,305|
|Major transfers to other levels of government|
|Canada Health Transfer (Part V.1 - Federal-Provincial Fiscal Arrangements Act)||32,114,033||8,028,508||8,028,508||30,283,114||7,570,779||7,570,779|
|Canada Social Transfer (Part V.1 - Federal-Provincial Fiscal Arrangements Act)||12,581,729||3,145,432||3,145,432||12,215,271||3,053,818||3,053,818|
|Fiscal Equalization (Part I - Federal-Provincial Fiscal Arrangements Act)||16,669,278||4,167,320||4,167,320||16,105,194||4,026,299||4,026,299|
|Territorial Financing (Part I.1 - Federal-Provincial Fiscal Arrangement Act)||3,469,215||1,346,056||1,346,056||3,288,282||1,275,853||1,275,853|
|Statutory Subsidies (Constitution Acts, 1867-1982, and Other Statutory Authorities)||34,119||1,238||1,238||32,149||1,238||1,238|
|Youth Allowances Recovery (Federal-Provincial Fiscal Revision Act, 1964)||(815,902)||(407,036)||(407,036)||(770,280)||(388,371)||(388,371)|
|Other major transfers|
|Addtional Fiscal Equalization Offset Payment to Nova Scotia (Nova Scotia and Newfoundland and Labrador Additional Fiscal Equalization Offset Payments Act)||64,481||-||-||89,461||-||-|
|Additional Fiscal Equalization to Nova Scotia (Part I - Federal-Provincial Fiscal Arrangements Act)||138,275||-||-||245,785||-||-|
|Payments to Provinces Regarding Sales Tax Harmonization (Part III.1 — Federal-Provincial Fiscal Arrangements Act)||-||-||-||1,481,000||14,000||14,000|
|Wait Times Reduction Transfer (Part V.1 - Federal-Provincial Fiscal Arrangements Act)||-||-||-||250,000||62,500||62,500|
|Alternative Payments for Standing Programs (Part VI - Federal-Provincial Fiscal Arrangements Act)||(3,702,944)||(924,006)||(924,006)||(3,499,933)||(882,990)||(882,990)|
|Total major transfers to other levels of government||60,552,284||15,357,512||15,357,512||59,720,043||14,733,126||14,733,126|
|Interest on Unmatured Debt and Interest on Other Liabilities|
|Interest on Unmatured Debt and Other Public Debt Costs||18,147,000||4,764,368||4,764,368||18,401,000||4,747,276||4,747,276|
|Interest on Other Liabilities||8,150,000||2,072,518||2,072,518||8,733,000||2,166,890||2,166,890|
|Total Interest on Unmatured Debt and Interest on Other Liabilities||26,297,000||6,836,886||6,836,886||27,134,000||6,914,166||6,914,166|
|Direct program expenses|
|Purchase of Domestic Coinage||122,500||24,619||24,619||126,500||27,910||27,910|
|Contributions to Employee Benefit Plans||11,938||2,985||2,985||12,204||3,051||3,051|
|Minister of Finance - Salary and motor car allowance||80||-||-||79||19||19|
|Minister of State – Motor car allowance||2||1||1||2||1||1|
|Incentive for Provinces to Eliminate Taxes on Capital (Part IV - Federal-Provincial Fiscal Arrangements Act)||-||90,100||90,100||-||-||-|
|Canadian Millenium Scholarship Foundation (Budget Implementation Act, 1998)||-||-||-||-||(11)||(11)|
|Payments to International Development Association||441,610||441,610||441,610||441,610||441,610||441,610|
|Debt payments on behalf of poor countries to International Organizations pursuant to section 18(1) of the Economic Recovery Act||51,200||-||-||51,200||-||-|
|Canadian Securities Regulation Regime Transition Office (Canadian Securities Regulation Regime Transition Office Act)||9,100||-||-||-||-||-|
|Payment to the International Bank for Reconstruction and Development for the Agriculture Advance Market Commitment (Bretton Woods and Related Agreements Act, section 8)||10,000||-||-||10,000||-||-|
|Losses on Foreign Exchange||-||-||-||-||62,406||62,406|
|Losses on Foreign Exchange||-||127,185||127,185||-||3,451||3,451|
|Refunds of Previous Years Revenue||-||116||116||-||-||-|
|Payment of Liabilities Previously Recorded as Revenue||-||527||527||-||588||588|
|Total direct program expenses||646,431||687,143||687,143||641,595||539,025||539,025|
|Total statutory authorities||87,495,715||22,881,541||22,881,541||87,495,638||22,186,317||22,186,317|
|Total budgetary authorities||87,615,731||22,907,914||22,907,914||87,611,842||22,209,622||22,209,622|
|Advances to Crown corporations (Gross)||-||19,702,089||19,702,089||-||16,743,932||16,743,932|
|Advances pursuant to section 13(1) of the Financial Consumer Agency of Canada Act (Gross)||-||-||-||-||2,000||2,000|
|Payments to the International Monetary Fund New Arrangements to Borrow||-||197,343||197,343||-||-||-|
|Total non-budgetary authorities||-||19,899,432||19,899,432||-||16,745,932||16,745,932|
| Numbers may not add due to rounding
* Includes only Authorities available for use and granted by Parliament at quarter-end
|Fiscal year 2014-2015||Fiscal year 2013-2014|
|Planned expenditures for the year
March 31, 2015
|Expended during the
June 30, 2014
|Year to date
|Planned expenditures for the year
March 31, 2014
|Expended during the
June 30, 2013
|Year to date
|Transportation and communications||2,558||472||472||4,000||513||513|
|Professional and special services||18,905||1,417||1,417||15,400||593||593|
|Repair and maintenance||42||1||1||500||12||12|
|Utilities, materials and supplies||123,737||24,683||24,683||127,500||27,987||27,987|
|Acquisition of machinery and equipment||7,188||60||60||8,834||44||44|
|Public debt charges||26,297,000||6,836,886||6,836,886||27,134,000||6,914,166||6,914,166|
|Other subsidies and payments||20||130,818||130,818||-||4,267||4,267|
|Total gross budgetary expenditures||87,615,881||22,907,914||22,907,914||87,612,242||22,209,622||22,209,622|
|Less Revenues netted against expenditures||150||-||-||400||-||-|
|Total net budgetary expenditures||87,615,731||22,907,914||22,907,914||87,611,842||22,209,622||22,209,622|
|Note: Numbers may not add due to rounding.|