2017-18 Year end financial statement for the Canadian Northern Economic Development Agency
Table of contents
- Statement of Management Responsibility Including Internal Control over Financial Reporting
- Statement of Financial Position (Unaudited) as at March 31
- Statement of Operations and Departmental Net Financial Position (Unaudited) for the Year Ended March 31
- Statement of Change in Departmental Net Debt (Unaudited) for the Year Ended March 31
- Statement of Cash Flows (Unaudited) for the Year Ended March 31
- Notes to the Financial Statements (Unaudited) for the Year Ended March 31
Statement of Management Responsibility Including Internal Control over Financial Reporting
Responsibility for the integrity and objectivity of the accompanying financial statements for the year ended March 31, 2018, and all information contained in these financial statements rests with the management of the Canadian Northern Economic Development Agency (the "Agency"). These financial statements have been prepared by management using the Government of Canada's accounting policies, which are based on Canadian public sector accounting standards.
Management is responsible for the integrity and objectivity of the information in these financial statements. Some of the information in the financial statements is based on management's best estimates and judgment, and gives due consideration to materiality. To fulfill its accounting and reporting responsibilities, management maintains a set of accounts that provides a centralized record of the Agency's financial transactions. Financial information submitted in the preparation of the Public Accounts of Canada, and included in the Agency's Departmental Results Report, is consistent with these financial statements.
Management is also responsible for maintaining an effective system of internal control over financial reporting (ICFR) designed to provide reasonable assurance that financial information is reliable, that assets are safeguarded and that transactions are properly authorized and recorded in accordance with the Financial Administration Act and other applicable legislation, regulations, authorities and policies.
Management seeks to ensure the objectivity and integrity of data in its financial statements through careful selection, training and development of qualified staff; through organizational arrangements that provide appropriate divisions of responsibility; through communication programs aimed at ensuring that regulations, policies, standards, and managerial authorities are understood throughout the Agency. CanNor applies a multi-year, risked-based approach to the assessment of the effectiveness of the system of ICFR.
The system of ICFR is designed to mitigate risks to a reasonable level based on an on-going process to identify key risks, to assess effectiveness of associated key controls, and to make any necessary adjustments.
The Agency is subject to periodic Core Control Audits performed by the Office of the Comptroller General of Canada (OCG) and uses the results of such audits to comply with the Treasury Board Policy on Financial Management.
These financial statements have not been audited.
Acting President
Chief Financial Officer
Ottawa, Canada
August 31, 2018
Statement of Financial Position (Unaudited)
As at March 31
(in dollars) | 2018 | 2017 |
---|---|---|
Liabilities | ||
Accounts payable and accrued liabilities (Note 4) | 15,155,298 | 14,629,300 |
Vacation pay and compensatory leave | 631,551 | 419,085 |
Employee future benefits (Note 5) | 359,710 | 491,107 |
Total Liabilities | 16,146,559 | 15,539,492 |
Financial assets | ||
Due from Consolidated Revenue Fund | 13,991,567 | 14,133,547 |
Accounts Receivable (Note 6) | 1,163,731 | 495,753 |
Total financial assets | 15,155,298 | 14,629,300 |
Departmental net debt | 991,261 | 910,192 |
Non-Financial assets | ||
Tangible capital assets (Note 7) | 422,863 | 585,794 |
Total non-financial assets | 422,863 | 585,794 |
Departmental net financial position | (568,398) | (324,398) |
Contractual obligations (Note 8) The accompanying notes form an integral part of these financial statements. |
Acting President
Chief Financial Officer
Ottawa, Canada
August 31, 2018
Statement of Operations and Departmental Net Financial Position (Unaudited)
For the Year Ended March 31
(in dollars) | Planned Results 2018 | 2018 | 2017 |
---|---|---|---|
Expenses | |||
Economic Development | 38,652,331 | 41,364,280 | 42,013,762 |
Policy and Advocacy | 4,468,061 | 4,740,647 | 4,067,043 |
Internal Services | 7,661,971 | 5,856,938 | 7,235,414 |
Total Expenses | 50,782,363 | 51,961,865 | 53,316,219 |
Revenues | |||
Miscellaneous Revenue | 0 | 6,749 | 346,055 |
Revenues earned on behalf of Government | 0 | (1,521) | (346,055) |
Total Revenues | 0 | 5,228 | 0 |
Net Cost of Operations before government funding and transfers | 50,782,363 | 51,956,637 | 53,316,219 |
Government funding and transfers | |||
Net cash provided by Government | N/A | 49,771,655 | 56,280,396 |
Change in due from Consolidated Revenue Fund | N/A | (141,980) | (5,161,093) |
Services provided without charge by other government departments (Note 9) | N/A | 2,082,962 | 2,102,781 |
Total Government Funding and Transfers | N/A | 51,712,637 | 53,222,084 |
Net cost of operations after government funding and transfers | N/A | 244,000 | 94,135 |
Departmental net financial position - Beginning of year | N/A | (324,398) | (230,263) |
Departmental net financial position - End of year | N/A | (568,398) | (324,398) |
N/A = Not applicable Segmented information (Note 10) The accompanying notes form an integral part of these financial statements. |
Statement of Change in Departmental Net Debt (Unaudited)
For the Year Ended March 31
(in dollars) | 2018 | 2017 |
---|---|---|
Net cost of operations after government funding and transfers | 244,000 | 94,135 |
Change due to tangible capital assets | ||
Amortization of tangible capital assets | (162,931) | (162,931) |
Total change due to tangible capital assets | (162,931) | (162,931) |
Net increase (decrease) in departmental net debt | 81,069 | (68,796) |
Departmental net debt - Beginning of year* | 910,192 | 978,987 |
Departmental net debt - End of year | 991,261 | 910,191 |
* The figure for 2018 has been rounded-up (+1) to correspond to the figure shown for 2017 on the Statement of Financial Position. The accompanying notes form an integral part of these financial statements. |
Statement of Cash Flows (Unaudited)
For the Year Ended March 31
(in dollars) | 2018 | 2017 |
---|---|---|
Operating Activities | ||
Net cost of operations before government funding and transfers | 51,956,637 | 53,316,219 |
Non-cash items: | ||
Amortization of tangible capital assets | (162,931) | (162,931) |
Gain on disposal of tangible capital assets | 5,228 | 0 |
Services provided without charge by other government departments (Note 9) | (2,082,962) | (2,102,781) |
Variations in Statement of Financial Position: | ||
Increase (decrease) in accounts receivable and advances | 667,978 | 429,005 |
Decrease (increase) in accounts payable and accrued liabilities | (525,998) | 4,732,088 |
Decrease (increase) in vacation pay and compensatory leave | (212,466) | 68,796 |
Decrease (increase) in future employee benefits | 131,397 | 0 |
Cash used in operating activities | 49,776,883 | 56,280,396 |
Capital investing activities | ||
Proceeds from disposal of tangible capital assets | (5,228) | 0 |
Cash Used by Capital Investing Activities | (5,228) | 0 |
Net Cash Provided by Government of Canada | 49,771,655 | 56,280,396 |
The accompanying notes form an integral part of these financial statements. |
Notes to the Financial Statements (Unaudited) for the Year Ended March 31
1. Authority and objectives
The Canadian Northern Economic Development Agency (the "Agency") was established on August 18, 2009 in accordance with paragraph 2(a) of the Public Service Rearrangement and Transfer of Duties Act. Pursuant to Order-in-Council P.C 2009-1423, the control and supervision portion of the Northern Economic Development Branch in the Department of Indian Affairs and Northern Development was transferred to the Agency. The Agency is listed in Schedule I.1 of the Financial Administration Act.
Contributing to the jobs and growth in Canada, the Agency works to develop a diversified, sustainable and dynamic economy across Canada's three territories. It does this by delivering funding programs to Northerners and Indigenous people, guiding resource development and major projects across the North through the Northern Projects Management Office, undertaking research to support the development of evidence-based policies, advocating for northern economic prosperity and diversification, and collaborating with other federal departments, territorial governments, Indigenous organizations, and industry.
In pursuit of its mandate and to contribute to its strategic outcome of developed and diversified territorial economies that support prosperity for all Northerners, the Agency has structured its program activities as follows:
- Economic Development – This program supports economic development in Canada's three territories: Nunavut, Northwest Territories and Yukon. Ensuring that the North is able to participate actively in the economy is essential to Canada's economic growth. Each territory has unique opportunities and challenges that require individual strategies to foster sustainable, competitive and diverse economic development. Through funding support, the Agency strengthens and stimulates the northern economy by taking steps to advance private sector efforts, ranging from small and medium enterprises to large-scale industry. There is also a strong focus on creating the conditions to position individuals, including Indigenous and non-Indigenous Northerners, communities, and business-related organizations for economic success.
- Policy and Alignment – This program supports research and analysis to guide programming and policy choices, the promotion of northern interests both inside and outside of the federal government, and the development of horizontal strategies, initiatives and projects to address economic development challenges and opportunities in the North.
- Internal Services – Internal Services are those groups of related activities and resources that the federal government considers to be services in support of programs and/or required to meet corporate obligations of an organization. Internal Services refers to the activities and resources of the 10 distinct service categories that support Program delivery in the organization, regardless of the Internal Services delivery model in a department. The 10 service categories are: Management and Oversight Services; Communications Services; Legal Services; Human Resources Management Services; Financial Management Services; Information Management Services; Information Technology Services; Real Property Services; Materiel Services; and Acquisition Services.
2. Summary of significant accounting policies
These financial statements are prepared using the Agency's accounting policies stated below, which are based on Canadian public sector accounting standards. The presentation and results using the stated accounting policies do not result in any significant differences from Canadian public sector accounting standards.
Significant accounting policies are as follows:
a) Parliamentary authorities
The Agency is financed by the Government of Canada through Parliamentary authorities. Financial reporting of authorities provided to the Agency do not parallel financial reporting according to generally accepted accounting principles since authorities are primarily based on cash flow requirements. Consequently, items recognized in the Statement of Financial Position and in the Statement of Operations and Departmental Net Financial Position are not necessarily the same as those provided through authorities from Parliament. Note 3 provides a reconciliation between the bases of reporting. The planned results amounts in the "Expenses" and "Revenues" sections of the Statement of Operations and Departmental Net Financial Position are the amounts reported in the Future-oriented Statement of Operations included in the 2017-2018 Departmental Plan. Planned results are not presented in the "Government funding and transfers" section of the Statement of Operations and Departmental Net Financial Position and in the Statement of Change in Departmental Net Debt because these amounts were not included in the 2017-2018 Departmental Plan.
b) Net cash provided by Government
The Agency operates within the Consolidated Revenue Fund (CRF), which is administered by the Receiver General for Canada. All cash received by the Agency is deposited to the CRF, and all cash disbursements made by the Agency are paid from the CRF. The net cash provided by Government is the difference between all cash receipts and all cash disbursements, including transactions between departments of the Government.
c) Amounts due from or to the CRF
Amounts due from or to the CRF are the result of timing differences at year-end between when a transaction affects authorities and when it is processed through the CRF. Amounts due from the CRF represent the net amount of cash that the Department is entitled to draw from the CRF without further authorities to discharge its liabilities.
d) Revenues
- Revenues from regulatory fees are recognized based on the services provided in the year.
- Other revenues are recognized in the period the event giving rise to the revenues occurred.
- Revenues that are non-respendable are not available to discharge the Agency's liabilities. While the President is expected to maintain accounting control, she has no authority regarding the disposition of non-respendable revenues. As a result, non-respendable revenues are considered to be earned on behalf of the Government of Canada and are therefore presented as a reduction of the entity's gross revenues.
e) Expenses
- Transfer payments are recorded as an expense in the year the transfer is authorized and all eligibility criteria have been met by the recipient.
- Vacation pay and compensatory leave are accrued as the benefits are earned by employees under their respective terms of employment.
- Services provided without charge by other government departments for accommodation, employer contributions to the health and dental insurance plans, legal services and workers' compensation are recorded as operating expenses at their carrying value.
f) Employee future benefits
- Pension benefits: Eligible employees participate in the Public Service Pension Plan, a multi-employer pension plan administered by the Government. The Agency's contributions to the Plan are charged to expenses in the year incurred and represent the total departmental obligation to the Plan. The Agency's responsibility with regard to the Plan is limited to its contributions. Actuarial surpluses or deficiencies are recognized in the financial statements of the Government of Canada, as the Plan's sponsor.
- Severance benefits: The accumulation of severance benefits for voluntary departures ceased for applicable employee groups. The remaining obligation for employees who did not withdraw benefits is calculated using information derived from the results of the actuarially determined liability for employee severance benefits for the Government as a whole.
g) Accounts receivable
Accounts receivable are initially recorded at cost and when necessary, an allowance for valuation is recorded to reduce the carrying value to amounts that approximate their net recoverable value.
h) Non-financial assets
The costs of acquiring capital property are capitalized as tangible capital assets and are amortized to expense over the estimated useful lives of the assets, as described in Note 7. All tangible capital assets and leasehold improvements having an initial cost of $10,000 or more are recorded at their acquisition cost. Tangible capital assets do not include immovable assets located on reserves as defined in the Indian Act, works of art, museum collection and Crown land to which no acquisition cost is attributable; and intangible assets.
i) Contingent liabilities
Contingent liabilities are potential liabilities that may become actual liabilities when one or more future events occur or fail to occur. If the future event is likely to occur or fail to occur, and a reasonable estimate of the loss can be made, a provision is accrued and an expense recorded to other expenses. If the likelihood is not determinable or an amount cannot be reasonably estimated, the contingency is disclosed in the notes to the financial statements.
j) Contingent assets
Contingent assets are possible assets that may become actual assets when one or more future events occur or fail to occur. If the future even is likely to occur or fail to occur, the contingent asset is disclosed in the notes to the financial statements.
k) Measurement uncertainty
The preparation of these financial statements requires management to make estimates and assumptions that affect the reported and disclosed amounts of assets, liabilities, revenues and expenses reported in the financial statements and accompanying notes at March 31. The estimates are based on facts and circumstances, historical experience, general economic conditions and reflect the Agency's best estimate of the related amount at the end of the reporting period. The most significant items where estimates are used are contingent liabilities, the liability for employee future benefits and the useful life of tangible capital assets. Actual results could significantly differ from those estimated. Management's estimates are reviewed periodically and, as adjustments become necessary, they are recorded in the financial statements in the year they become known.
l) Related party transactions
Inter-entity transactions are transactions between commonly controlled entities. Inter-entity transactions, other than restructuring transactions, are recorded on a gross basis and are measured at the carrying amount. Certain services received on a without charge basis are recorded, for departmental financial statement purposes, at the carrying amount.
3. Parliamentary authorities
The Agency receives most of its funding through annual parliamentary authorities. Items recognized in the Statement of Financial Position and in the Statement of Operations and Departmental Net Financial Position in one year may be funded through parliamentary authorities in prior, current or future years. Accordingly, the Agency has different net results of operations for the year on a government funding basis than on an accrual accounting basis. The differences are reconciled in the following tables:
a) Reconciliation of net cost of operations to current year authorities used
(in dollars) | 2018 | 2017 |
---|---|---|
Net cost of operations before government funding and transfers | 51,956,637 | 53,316,219 |
Adjustments for items affecting net cost of operations but not affecting authorities: | ||
Amortization of tangible capital assets | (162,931) | (162,931) |
Services provided without charge by other government departments | (2,082,962) | (2,102,781) |
Adjustments of prior year accounts payable | 1,928,689 | 1,640,658 |
Refunds of prior year's expenditures | 2,536,103 | 462,534 |
Decrease in employee future benefits | 131,397 | 0 |
Decrease (increase) in vacation pay and compensatory leave | (212,466) | 68,796 |
Other | 13,842 | 0 |
Total items affecting net cost of operations but not affecting authorities | 2,151,672 | (93,724) |
Adjustments for items not affecting net cost of operations but affecting authorities: | ||
Increase in accounts receivable and advances | 306,516 | 416,554 |
Authorities available for future years | 5,228 | 0 |
Total items not affecting net cost of operations but affecting authorities | 311,744 | 416,554 |
Current year authorities used | 54,420,053 | 53,639,049 |
b) Authorities provided and used
(in dollars) | 2018 | 2017 |
---|---|---|
Authorities Provided: | ||
Vote 1 – Operating expenditures | 14,229,425 | 14,263,757 |
Vote 5 – Contributions | 40,037,297 | 40,187,121 |
Statutory amounts | 1,239,978 | 1,372,580 |
Total authorities provided | 55,506,700 | 55,823,458 |
Less: | ||
Authorities available for future years | (5,228) | 0 |
Lapsed: Vote 1 – Operating expenditures | (597,063) | (644,824) |
Lapsed: Vote 5 – Contributions | (484,356) | (1,539,585) |
Current year authorities used | 54,420,053 | 53,639,049 |
4. Accounts payable and accrued liabilities
The following table presents details of the Agency's accounts payable and accrued liabilities.
(in dollars) | 2018 | 2017 |
---|---|---|
Accounts payable – Other government departments and agencies | 611,212 | 995,217 |
Accounts payable – External parties | 1,985,087 | 1,007,430 |
Accounts payable – Salaries owing to employees | 1,328,104 | 569,624 |
Total accounts payable | 3,924,403 | 2,572,271 |
Accrued liabilities | 11,230,895 | 12,057,029 |
Total accounts payable and accrued liabilities | 15,155,298 | 14,629,300 |
5. Employee future benefits
a) Pension benefits
The Agency's employees participate in the Public Service Pension Plan (the "Plan"), which is sponsored and administered by the Government of Canada. Pension benefits accrue up to a maximum period of 35 years at a rate of 2 percent per year of pensionable service, times the average of the best five consecutive years of earnings. The benefits are integrated with Canada/Québec Pension Plan benefits and they are indexed to inflation.
Both the employees and the Agency contribute to the cost of the Plan. Due to the amendment of the Public Service Superannuation Act following the implementation of provisions related to Economic Action Plan 2012, employee contributors have been divided into two groups - Group 1 related to existing plan members as of December 31, 2012 and Group 2 relates to members joining the Plan as of January 1, 2013. Each group has a distinct contribution rate.
The 2017-2018 expense amounts to $840,865 ($957,720 in 2016-2017). For Group 1 members, the expense represents approximately 1.01 times (1.12 times in 2016-2017) the employee contributions and, for Group 2 members, approximately 1.00 times (1.08 times in 2016-2017) the employee contributions.
The Agency's responsibility with regard to the Plan is limited to its contributions. Actuarial surpluses or deficiencies are recognized in the Consolidated Financial Statements of the Government of Canada, as the Plan's sponsor.
b) Severance benefits
Severance benefits provided to the Agency's employees were previously based on an employee's eligibility, years of service and salary at termination of employment. However, since 2011 the accumulation of severance benefits for voluntary departures progressively ceased for substantially all employees. Employees subject to these changes were given the option to be paid the full or partial value of benefits earned to date or collect the full or remaining value of benefits upon departure from the public service. By March 31, 2018, substantially all settlements for immediate cash out were completed. Severance benefits are unfunded and, consequently, the outstanding obligation will be paid from future authorities.
The changes in the obligations during the year were as follows:
(in dollars) | 2018 | 2017 |
---|---|---|
Accrued benefit obligation – Beginning of year | 491,107 | 491,107 |
Expense for the year | (131,004) | 129,530 |
Benefits paid during the year | (393) | (129,530) |
Accrued benefit obligation – End of year | 359,710 | 491,107 |
6. Accounts receivable and advances
The following table presents details of the Agency's accounts receivable and advances balances:
(in dollars) | 2018 | 2017 |
---|---|---|
Receivables – Other government departments and agencies | 324,586 | 48,182 |
Receivables – Salaries owing from employees | 708,120 | 415,758 |
Receivables – External parties | 165,192 | 64,297 |
Employee advances | 3,580 | 1,046 |
Sub-total | 1,201,478 | 529,283 |
Allowance for doubtful accounts on receivables from external parties | (37,723) | (33,530) |
Gross accounts receivable and advances | 1,163,755 | 495,753 |
Accounts receivable held on behalf of Government | (24) | 0 |
Net accounts receivable and advances | 1,163,731 | 495,753 |
7. Tangible capital assets
Amortization of tangible capital assets is done on a straight-line basis over the estimated useful life of the asset as follows:
Asset Class | Amortization Period |
---|---|
Motor vehicles | 5 years |
Leasehold Improvements | Over the useful life of the improvement or the lease term, whichever is shorter |
Capital Asset Class | Cost | Accumulated Amortization | Net Book Value | ||||||
---|---|---|---|---|---|---|---|---|---|
Opening Balance | Disposals | Closing Balance | Opening Balance | Amortization | Disposals | Closing Balance | 2018 | 2017 | |
Motor Vehicles | 116,421 | (32,034) | 84,387 | (116,421) | 0 | 32,034 | (84,387) | 0 | 0 |
Leasehold Improvements | 2,406,365 | 0 | 2,406,365 | (1,820,571) | (162,931) | 0 | (1,983,502) | 422,863 | 585,794 |
Total | 2,522,786 | (32,034) | 2,490,752 | (1,936,992) | (162,931) | 32,034 | (2,067,889) | 422,863 | 585,794 |
8. Contractual obligations
The nature of the Agency's activities may result in some large multi-year contracts and obligations whereby the Agency will be obligated to make future payments in order to carry out its transfer payment programs or when the services/goods are received. Significant contractual obligations that can be reasonably estimated are summarized as follows:
(in dollars) | 2019 | 2018 |
---|---|---|
Transfer payments | 11,452,000 | 13,450,000 |
Rental of residential buildings | 1,123,236 | 1,029,876 |
9. Related party transactions
The Agency is related as a result of common ownership to all government departments, agencies, and Crown corporations. The Agency enters into transactions with these entities in the normal course of business and on normal trade terms.
a) Common services provided without charge by other government departments
During the year, the Agency received services without charge from certain common service organizations, related to accommodation and the employer's contribution to the health and dental insurance plans. These services provided without charge have been recorded at the carrying value in the Agency's Statement of Operations and Departmental Net Financial Position as follows:
(in dollars) | 2018 | 2017 |
---|---|---|
Accommodation | 1,251,878 | 1,227,775 |
Employer's contribution to the health and dental insurance plans | 831,084 | 875,006 |
Total | 2,082,962 | 2,102,781 |
The Government has centralized some of its administrative activities for efficiency, cost-effectiveness purposes and economic delivery of programs to the public. As a result, the Government uses central agencies and common service organizations so that one department performs services for all other departments and agencies without charge. The costs of these services, such as the payroll and cheque issuance services provided by Public Works and Government Services and audit services provided by the Office of the Auditor General are not included in the Agency's Statement of Operations and Departmental Net Financial Position.
b) Other transactions with other government departments and agencies
(in dollars) | 2018 | 2017 |
---|---|---|
Expenses | 3,520,004 | 3,578,001 |
Expenses disclosed in (b) include the cost of finance and administration services provided by Crown-Indigenous Relations and Northern Affairs, and exclude common services provided without charge already disclosed in (a).
10. Segmented information
Presentation by segment is based on the Agency's program alignment architecture. The presentation by segment is based on the same accounting policies as described in the Summary of significant accounting policies in note 2. The following table presents the expenses incurred and revenues generated for the main programs, by major object of expense and by major type of revenue. The segment results for the period are as follows:
(in dollars) | Economic Development | Policy and Advocacy | Internal Services | 2018 Total | 2017 Total |
---|---|---|---|---|---|
Total transfer payments | 35,605,487 | (10,794) | 0 | 35,594,693 | 36,596,107 |
Operating Expenses | |||||
Salaries and employee benefits | 4,273,115 | 3,382,891 | 3,311,953 | 10,967,959 | 11,656,249 |
Professional and special services | 226,947 | 635,164 | 1,155,413 | 2,017,524 | 1,957,305 |
Amortization of tangible capital assets | 0 | 0 | 162,931 | 162,931 | 162,931 |
Travel and relocation | 357,285 | 189,982 | 239,164 | 786,431 | 572,015 |
Buildings, machinery and equipment | 11,677 | 120 | 251,414 | 263,211 | 38,523 |
Accommodation | 487,732 | 386,122 | 378,024 | 1,251,878 | 1,227,775 |
Utilities, materials and supplies | 12,736 | 6,580 | 47,173 | 66,489 | 71,180 |
Rentals of buildings and machinery | 277,862 | 111,431 | 158,116 | 547,409 | 952,322 |
Transportation and telecommunication services | 660 | 1,811 | 8,285 | 10,756 | 11,763 |
Information services | 5,957 | 31,369 | 32,558 | 69,884 | 39,787 |
Repair and maintenance | 379 | 505 | 110,714 | 111,598 | 26,490 |
Other expenses | 101,737 | 5,466 | 1,193 | 108,396 | 3,772 |
Bad debt expense | 4,194 | 0 | 0 | 4,194 | 0 |
Expenses incurred on behalf of Government | (1,488) | 0 | 0 | (1,488) | 0 |
Total operating expenses | 5,758,793 | 4,751,441 | 5,856,938 | 16,367,172 | 16,720,112 |
Total expenses | 41,364,280 | 4,740,647 | 5,856,938 | 51,961,865 | 53,316,219 |
Revenues | |||||
Recovery of Crown housing | 0 | 0 | 0 | 0 | 343,394 |
Miscellaneous revenue | 5 | 0 | 6,744 | 6,749 | 1,335 |
Revenues earned on behalf of Government | (5) | 0 | (1,516) | (1,521) | (344,729) |
Total revenues | 0 | 0 | 5,228 | 5,228 | 0 |
Net cost of operations | 41,364,280 | 4,740,647 | 5,851,710 | 51,956,637 | 53,316,219 |