Future-Oriented Financial Statements 2013–2014 (Unaudited)
For the years ending March 31, 2013 and March 31, 2014
Statement of Management Responsibility
Responsibility for the compilation, content and presentation of the accompanying
future-oriented financial information for years ending March 31, 2013 and 2014 rests
with departmental management. The future-oriented financial information has been
prepared by management in accordance with Treasury Board accounting policies which
are consistent with Canadian generally accepted accounting principles for the public
sector. The future-oriented financial information is submitted for Part III of Estimates
(Report on Plans and Priorities), and will be used in the School's Departmental
Performance Report to compare with actual results.
Management is responsible for the information contained in future-oriented financial
statements and for the process of developing assumptions. Assumptions and estimates
are based upon information available and known to management at the time of development,
reflect current business and economic conditions, and assume a continuation of current
governmental priorities and consistency in departmental mandate and strategic objectives.
Much of the future-oriented financial information is based on these assumptions,
best estimates and judgment, and gives due consideration to materiality. At the
time of preparation of the future-oriented financial statements, management believes
the estimates and assumptions to be reasonable. However, as with all such assumptions,
there is a measure of uncertainty surrounding them. This uncertainty increases as
the forecast horizon extends.
The actual results achieved for the fiscal years covered in the accompanying future-oriented
financial information will vary from the information presented and the variations
may be material.
Original signed by:
Linda Lizotte-MacPherson
Deputy Minister/President
Original signed by:
Jim Saunderson
Acting Vice-President and
Chief Financial Officer
Corporate Management and Registration Services Branch
Ottawa, Ontario
March 15, 2013
Future-Oriented Statement of Financial Position
Future-Oriented Statement of Financial Position as at March 31 in thousands of dollars.
Read down the first column for Liabilities, Financial assets, Departmental net debt,
Non- financial assets and Departmental net financial position, then to the right
for the figures for 2014 and 2013.
As at March 31
(in thousands of dollars)
|
2014
|
2013
|
Liabilities
|
Accounts payable and accrued liabilities
Endnotes7
|
4,961
|
5,599
|
Vacation pay and compensatory leave
|
1,864
|
1,899
|
Employee future benefits
Endnotes9
|
1,245
|
3,037
|
Total liabilities
|
8,070
|
10,535
|
|
Financial assets
|
Due from the Consolidated Revenue Fund
|
3,452
|
3,922
|
Accounts receivable and advances
Endnotes6
|
1,026
|
1,140
|
Total financial assets
|
4,478
|
5,062
|
|
Departmental net debt
|
3,592
|
5,473
|
|
Non-financial assets
|
Tangible capital assets
Endnotes8
|
3,166
|
3,849
|
Total non-financial assets
|
3,166
|
3,849
|
|
Departmental net financial position
|
(426)
|
(1,624)
|
The accompanying notes form an integral part of the future-oriented financial statements.
Original signed by:
Linda Lizotte-MacPherson
Deputy Minister/President
Original signed by:
Jim Saunderson
Acting Vice-President and
Chief Financial Officer
Corporate Management and Registration Services Branch
Ottawa, Ontario
March 15, 2013
Future-Oriented Statement of Operations and Departmental Net Financial Position
Future-Oriented Statement of Operations and Departmental Net Financial Position
for the year ending March 31 in thousands of dollars. Read down the first column
for Expenses, Revenues and the Net cost from continuing operations, Net cost of
operations after government funding and transfers, Departmental net financial position
– Beginning of year and Departmental net financial position – End of year, then
to the right for the figures for 2014 and for 2013.
For the year ended March 31
(in thousands of dollars)
|
2014
|
2013
|
Expenses
|
Foundational learning
|
68,291
|
69,787
|
Organizational leadership development
|
11,437
|
11,589
|
Public sector management innovation
|
7,581
|
7,761
|
Internal services
|
24,960
|
23,793
|
Total expenses
|
112,269
|
112,930
|
|
Revenues
|
Sales of goods and services
|
50,000
|
50,000
|
|
Net cost from continuing operations
|
62,269
|
62,930
|
|
Government funding and transfers
|
Net cash provided by Government
|
49,132
|
58,533
|
Change in amount due from Consolidated Revenue Fund
|
(471)
|
(5,920)
|
Services provided without charge by other government departments
Endnotes11
|
14,806
|
14,895
|
Net cost of operations after government funding and transfers
|
(1,198)
|
(4,578)
|
|
Departmental net financial position – Beginning of year
|
(1,624)
|
(6,202)
|
|
Departmental net financial position – End of year
|
(426)
|
(1,624)
|
See note
Endnotes12 for segmented information.
The accompanying notes form an integral part of the future-oriented financial statements.
Future-Oriented Statement of Change in Departmental Net Debt
Future-Oriented Statement of Change in Departmental Net Debt for the year ending
March 31 in thousands of dollars. Read down the first column for Net cost of operations
after government funding and transfers, Change due to tangible assets, Change due
to prepaid expenses, Departmental net debt – Beginning of year and Departmental
net debt – End of year, then to the right for the figures for 2014 and 2013.
For the year ended March 31
(in thousands of dollars)
|
2014
|
2013
|
Net cost of operations after government funding and transfers
|
(1,198)
|
(4,578)
|
|
Change due to tangible capital assets
|
Acquisition of tangible capital assets
|
1,111
|
1,095
|
Amortization of tangible capital assets
|
(1,794)
|
(1,776)
|
Total change due to tangible capital assets
|
(683)
|
(681)
|
|
Change due to prepaid expenses
|
-
|
(47)
|
|
Net decrease in departmental net debt
|
(1,881)
|
(5,306)
|
|
Departmental net debt – Beginning of year
|
5,473
|
10,779
|
|
Departmental net debt – End of year
|
3,592
|
5,473
|
The accompanying notes form an integral part of the future-oriented financial statements.
Future-Oriented Statement of Cash Flow
Future-Oriented Statement of Cash Flow for the year ending March 31 in thousands of dollars. Read down the first column for Operating activities, Capital investing activities and Net cash provided by Government of Canada, then to the right for the figures for 2014 and for 2013.
For the year ended March 31
(in thousands of dollars)
|
2014
|
2013
|
|
Operating activities
|
Net cost of operations before government funding and transfers
|
62,269
|
62,930
|
|
Non-cash items
|
Amortization of tangible capital assets
Endnotes8
|
(1,794)
|
(1,776)
|
Services provided without charge by other government departments
Endnotes11
|
(14,806)
|
(14,895)
|
|
Variations in Statement of Financial Position
|
Increase (decrease) in accounts receivable and accountable advances
|
(114)
|
129
|
Decrease in prepaid expenses
|
-
|
(47)
|
Decrease in accounts payable and accrued liabilities
|
638
|
6,656
|
Decrease in vacation pay and compensatory leave
|
35
|
1,106
|
Decrease in employee future benefits
|
1,792
|
3,324
|
Decrease (increase) in other liabilities
|
-
|
11
|
Cash used in operating activities
|
48,020
|
57,438
|
|
Capital investing activities
|
Acquisition of tangible capital assets
Endnotes8
|
1,111
|
1,095
|
Cash used in capital investing activities
|
1,111
|
1,095
|
|
Net cash provided by Government of Canada
|
49,132
|
58,533
|
The accompanying notes form an integral part of the future-oriented financial statements.
Notes to the Future-Oriented Financial Statements
1. Authority and Objectives
On April 1, 2004, amendments to the Canadian Centre for Management Development Act
were proclaimed and the organization was renamed the Canada School of Public Service
(the School). The amended legislation, now entitled the Canada School of Public
Service Act, continues and expands the mandate of the former organization
as a departmental corporation.
The School is the common learning service provider for the Public Service of Canada.
It brings a unified approach to serving the common learning and development needs
of public servants and helps ensure that all public service employees across Canada
have the knowledge and skills they need to meet the employer's knowledge standard
and deliver results for Canadians.
Through its programming, the School delivers on its legislative mandate to encourage
pride and excellence in public service and to foster a common sense of purpose,
values and traditions. It helps to ensure that public servants have the knowledge,
competencies and skills they need to serve Canada and Canadians and supports the
growth and development of public servants committed to the service of Canada. The
School assists deputy heads in meeting their organization's learning needs and pursues
excellence in public sector management and public administration.
2. Underlying Assumptions
The Future-Oriented Financial Statements has been prepared:
- on the basis of government policies, government priorities and the external environment
at the time the future-oriented financial information was finalized;
- on the basis of the departmental plans as described in the Report on Plans and Priorities;
- on the basis of the forecast as at November 30, 2012, of estimated results for 2012-13;
- on the basis of the revenue forecast of $50 million in 2013-14,
as disclosed in the Main Estimates and the Report on Plans and Priorities;
- according to the requirements of Treasury Board accounting standards which are based
on Canadian generally accepted accounting principles for the public sector;
- on the basis that estimated year-end information for 2012-13
is used as the opening position for the 2013-14 planned
results;
- in consideration of historical costs and trends.
3. Variations and Changes to the Forecast Financial Information
While every attempt has been made to accurately forecast final results for 2012-13 and 2013-14, actual
results achieved are likely to vary from the forecast information presented, and
this could be material.
Factors that could lead to material differences between the Future-Oriented Financial
Statements and the historical financial statements include the impact of economic
conditions on the amount of earned revenue and reductions in expenditures due to
increased operational efficiencies and further government-wide savings initiatives.
Once the Report on Plans and Priorities is tabled in Parliament, the Canada School
of Public Service will not be updating the forecasts for any changes to appropriations.
4. Summary of Significant Accounting Policies [Return to note 4.]
The future-oriented financial information has been prepared in accordance with Treasury
Board accounting policies which are consistent with Canadian generally accepted
accounting principles for the public sector.
Significant accounting policies are as follows:
- Parliamentary Authorities
The School is partially financed by the Government of Canada through Parliamentary
appropriations. The cash accounting basis is used to recognize transactions affecting
parliamentary appropriations. The Future-Oriented Financial Statements are based
on accrual accounting. Consequently, items presented in the Future-Oriented Statement
of Operations are not necessarily the same as those provided through appropriations
from Parliament. Note 5 provides a reconciliation between the two reporting methodologies.
Endnotes5
- Net Cash Provided by Government
The School operates within the Consolidated Revenue Fund (CRF), which
is administered by the Receiver General for Canada. All cash received by the School
is deposited to the
CRF
and all cash disbursements made by the School 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 federal government.
- Due from the Consolidated Revenue Fund (CRF)
Amounts due from 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 School is entitled
to draw from the CRF without further appropriations to discharge its previous year's
liabilities.
- Forecasted Revenues
The School recognizes revenues based on the services anticipated to be provided
for the year.
The revenues are accounted for in the period in which the underlying transaction
or event occurs that gives rise to the revenues.
- Forecasted Expenses
Expenses to be recorded when the underlying transaction or expense occurred, subject
to the following:
Vacation pay and compensatory leave are expensed as the benefits accrue to employees
under their respective terms of employment.
Services provided without charge by other government departments for accommodation
and the employer's contribution to the health and dental insurance plans are recorded
as operating expenses, at their estimated cost.
- Employee Future Benefits
Pension Benefits
Eligible employees participate in the Public Service Pension Plan,
a multi-employer pension plan administered by the Government of Canada. The School's
contributions to the Plan are charged to expenses in the year incurred and represent
the School's total obligation to the Plan. Current legislation does not require
the School to make contributions for any actuarial deficiencies of the Plan.
Severance Benefits
Employees are entitled to severance benefits under labour contracts
or conditions of employment. These benefits are accrued as employees render the
services necessary to earn them. The obligation relating to the benefits earned
by employees is calculated using information derived from the results of the actuarially
determined liability for employee severance benefits for the Government as a whole.
- Accounts Receivable
Accounts receivables and advances are stated at the lower of cost or net recoverable
value; a valuation allowance is recorded for receivables where recovery is considered
uncertain.
- Tangible Capital Assets
All tangible capital assets and leasehold improvements with an initial cost of $5,000
or more are recorded at their acquisition cost. Assets under construction are only
amortized when the related projects are completed and put in service; their amortization
is based on the estimated useful life of the asset.
Amortization of tangible capital assets is calculated on a straight-line basis over
the estimated useful life of the assets as follows:
Tangible Capital Assets. Read down the first column of asset classes, then to the
right for the amortization period.
Asset class
|
Amortization period
|
Machinery and equipment
|
5-10 years
|
Other equipment (including furniture)
|
5-12 years
|
Informatics hardware
|
3-5 years
|
Software (including developed software)
|
3-5 years
|
Motor vehicle
|
4 years
|
Leasehold improvements
|
2-10 years
|
Assets under construction
|
Once in service, in accordance with asset type
|
Assets under construction are recorded in the applicable capital asset class in the year that they become available for use and are not amortized until such time.
- Measurement Uncertainty
The preparation of the Future-Oriented Financial Statements requires management to make estimates and assumptions that affect the reported amounts of all the revenues, expenses, assets and liabilities. Assumptions are based upon information available and known to management at the time of development, reflect current business and economic conditions, and assume a continuation of current governmental priorities and consistency with the departmental mandate and strategic objectives. At the time of preparation of these Future-Oriented Financial Statements, management believes the estimates and assumptions to be reasonable. Nonetheless, as with all such estimates and assumptions, there is a measure of uncertainty surrounding them. This uncertainty increases as the forecast horizon extends.
The School receives a portion of its funding through annual Parliamentary authorities. Items recognized in the Statement of Operations and the Statement of Financial Position in one year may be funded through Parliamentary authorities in prior, current or future years. Accordingly, the School 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:
- Authorities requested
Authorities requested for the year ending March 31 in thousands of dollars. Read
down the first column for Authorities Requested and Statutory Authorities, then
to the right for the figures for 2014 and for 2013.
(in thousands of dollars)
|
2014
|
2013
|
Authorities requested
|
Vote 40 – Program expenditures
|
42,231
|
42,344
|
|
Statutory authorities
|
Spending of revenues pursuant to subsection 18(2) of the Canada School of Public
Service Act
|
50,000
|
50,000
|
Contributions to employee benefits plan
|
6,233
|
6,192
|
Funding from Carry Forward
|
-
|
2,049
|
Total statutory authorities to be used
|
56,233
|
58,241
|
|
Current year authorities to be used
|
98,464
|
100,585
|
Forecast authorities requested for the year ending March 31, 2014, are the planned spending amounts presented in the 2013-14 Report on Plans and Priorities. Estimated authorities requested for the year ending March 31, 2013, include amounts presented in the 2012-13 Main Estimates and Supplementary Estimates (A) and (B), planned for presentation in Supplementary Estimates (C) and estimates of amounts to be allocated at year-end from Treasury Board central votes.
- Reconciliation of net cost of operations to authorities requested
Reconciliation of Net cost of operation to authorities requested for the year ending
March 31 in thousands of dollars. Read down the first column for Net Cost of Operations
before government funding and transfers, Adjustments for items affecting net cost
of operations but not affecting authorities, Adjustments for items not affecting
net cost of operations but affecting authorities and current year authorities, then
to the right for the figures for 2014 and for 2013.
(in thousands of dollars)
|
2014
|
2013
|
Net cost of operations before government funding and transfers
|
62,269
|
62,930
|
|
Adjustments for items affecting net cost of operations but not affecting authorities
|
Revenues
|
50,000
|
50,000
|
Services provided without charge by other government departments
|
(14,806)
|
(14,895)
|
Provision for severance benefits
|
1,792
|
3,324
|
Amortization of tangible capital assets
|
(1,794)
|
(1,776)
|
Provision for vacation pay and compensatory leave
|
(108)
|
(93)
|
Other
|
-
|
47
|
Total adjustments for items affecting net cost of operations but not affecting authorities
|
35,084
|
36,607
|
|
Adjustments for items not affecting net cost of operations but affecting authorities
|
Acquisition of tangible capital assets
Endnotes8
|
1,111
|
1,095
|
Decrease in prepaid expenses
|
-
|
(47)
|
Total adjustments for items not affecting net cost of operations but affecting authorities
|
1,111
|
1,048
|
|
Current year authorities to be used
|
98,464
|
100,585
|
Accounts Receivable and Advances for the year ending March 31 in thousands of dollars.
Read down the first column for the receivables and advances, then to the right for
the figures for 2014 and for 2013.
(in thousands of dollars)
|
2014
|
2013
|
Receivables – Other government departments and agencies
|
755
|
839
|
Receivables – External parties
|
318
|
353
|
Total receivables
|
1,073
|
1,192
|
Allowance for doubtful accounts on receivables from external parties
|
(47)
|
(52)
|
Total accounts receivable and advances
|
1,026
|
1,140
|
7. Accounts Payable and Accrued Liabilities [Return to note 7.]
Accounts Payable and Accrued Liabilities for the year ending March 31 in thousands
of dollars. Read down the first column for the Accounts payable and Accrued liabilities,
then to the right for 2014 and for 2013.
(in thousands of dollars)
|
2014
|
2013
|
Accounts payable – Other government departments and agencies
|
2,844
|
3,333
|
Accounts payable – External parties
|
817
|
908
|
Total accounts payable
|
3,661
|
4,241
|
Accrued liabilities
|
1,300
|
1,358
|
Total accounts payable and accrued liabilities
|
4,961
|
5,599
|
Cost of Tangible Capital Assets for the year ending March 31 in thousands of dollars.
Read down the first column of capital assets, then to the right for the figures
for the Closing Balance for 2012, the Estimated Closing Balance for 2013 and the
Forecasted Closing Balance for 2014.
Cost
(in thousands of dollars)
|
Closing
balance
2012
|
Estimated
closing
balance
2013
|
Forecasted
closing
balance
2014
|
Machinery and equipment
|
1,169
|
1,216
|
1,257
|
Other equipment (including furniture)
|
152
|
157
|
158
|
Informatics hardware
|
240
|
1,248
|
2,299
|
Software (including developed software)
|
9,638
|
9,642
|
9,646
|
Motor vehicles
|
26
|
57
|
71
|
Leasehold improvements
|
658
|
658
|
658
|
Total cost
|
11,883
|
12,978
|
14,089
|
Accumulated Amortization of Tangible Capital Assets for the year ending March 31
in thousands of dollars. Read down the first column of capital assets, then to the
right for the figures for the Closing Balance for 2012, the Estimated Closing Balance
for 2013 and the Forecasted Closing Balance for 2014.
Accumulated amortization
(in thousands of dollars)
|
Closing
balance
2012
|
Estimated
closing
balance
2013
|
Forecasted
closing
balance
2014
|
Machinery and equipment
|
989
|
1,172
|
1,185
|
Other equipment (including furniture)
|
95
|
107
|
120
|
Informatics hardware
|
77
|
295
|
698
|
Software (including developed software)
|
5,738
|
7,021
|
8,302
|
Motor vehicles
|
11
|
26
|
45
|
Leasehold improvements
|
443
|
508
|
573
|
Total accumulated amortization
|
7,353
|
9,129
|
10,923
|
Net Book Value of Tangible Capital Assets for the year ending March 31 in thousands
of dollars. Read down the first column of capital assets, then to the right for
the figures for the Net Book Value for 2012, the Estimated Net Book Value for 2013
and the Forecasted Net Book Value for 2014.
Net book value
(in thousands of dollars)
|
Closing
net book
value
2012
|
Estimated
closing
net book
value
|
Forecasted
closing
net book
value
2014
|
Machinery and equipment
|
180
|
44
|
72
|
Other equipment (including furniture)
|
57
|
50
|
38
|
Informatics hardware
|
163
|
953
|
1,601
|
Software (including developed software)
|
3,900
|
2,621
|
1,344
|
Motor vehicles
|
15
|
31
|
26
|
Leasehold improvements
|
215
|
150
|
85
|
Total net book value
|
4,530
|
3,849
|
3,166
|
Pension Benefits
The School and all eligible employees contribute to the Public Service Pension 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 Plans benefits and they are indexed to inflation.
Severance Benefits
The School provides severance benefits to its employees based on eligibility, years of service and final salary. These severance benefits are not pre-funded. Benefits will be paid from future appropriations to those groups with provisions for severance benefits in their collective agreements.
Information about the severance benefits, measured as at March 31, is as follows:
Employee Future Benefits for the year ending March 31 in thousands of dollars. Read
down the first column for the accrued benefit obligation (beginning of year), expenses,
benefits paid and accrued benefit obligation (end of year), then to the right for
2014 and for 2013.
(in thousands of dollars)
|
2014
|
2013
|
Accrued benefit obligation, beginning of year
|
3,037
|
6,361
|
Expense for the year
|
1,058
|
1,176
|
Benefits paid during the year
|
(2,850)
|
(4,500)
|
Accrued benefit obligation, end of year
|
1,245
|
3,037
|
10. Contractual Obligations
The nature of the School's activities can result in some large multi-year contracts and obligations whereby the School will be obligated to make future payments for received goods and services. Significant contractual obligations that can be reasonably estimated are summarized as follows:
Contractual Obligations for the year ending March 31 in thousands of dollars. Read
down the first column for the fiscal year then to the right for the figures for
Operating Leases and Total.
(in thousands of dollars)
|
Operating
leases
|
Total
|
2015
|
915
|
915
|
2016
|
243
|
243
|
Total contractual obligations
|
1,158
|
1,158
|
The School is related as a result of common ownership to all government departments, agencies, and Crown corporations. The School enters into transactions with these entities in the normal course of business and on normal trade terms. During the year, the School received common services which are obtained without charge from other government departments as disclosed below.
- Common services provided without charge by other government departments
In 2014 and 2013, the School will receive 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 to be provided without charge have been recorded in the School's Future-Oriented Statement of Operations and Departmental Net Financial Position as follows:
Common services provided without charge for other government departments for the
year ending March 31 in thousands of dollars. Read down the first column for the
common services, then to the right for the figures for 2014 and for 2013.
(in thousands of dollars)
|
2014
|
2013
|
Accommodation
|
10,000
|
10,000
|
Employer's contribution to the health and dental insurance plans
|
4,806
|
4,895
|
Total common services provided without charge from other government departments
|
14,806
|
14,895
|
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 payroll and cheque issuance services provided by Public Works and Government Services Canada, are not included in the School’s Future-Oriented Statement of Operations and Departmental Net Financial Position.
- Other transactions with related parties
Other transactions with related parties for the year ending March 31 in thousands
of dollars. Read down the first column for the transactions, then to the right for
the figures for 2014 and for 2013.
(in thousands of dollars)
|
2014
|
2013
|
Expenses – Other government departments and agencies
|
21,331
|
21,457
|
Revenues – Other government departments and agencies
|
50,000
|
50,000
|
Expenses and revenues disclosed in (b) exclude common services provided without
charge as disclosed in (a).
Presentation by segment is based on the School's programs. The presentation by segment
is based on the same accounting policies as described in the Summary of Significant
Accounting Policie.
Endnotes4 The following table presents the expenses to be incurred
and the forecasted revenues for the main programs, by major object of expenses and
by major type of revenues. The segment results for the period are as follows:
Segmented Information for the year ending March 31 in thousands of dollars. Read
down the first column for Operating Expenses, Revenues and the Net Cost from continuing
operations, then to the right for the figures for 2014 by program activity and the
total for the year, and then figures for 2013.
(in thousands of dollars)
|
2014
|
2013
|
Foundational
learning
|
Organizational
leadership
development
|
Public
sector
management
innovation
|
Internal
services
|
Total
|
Operating expenses
|
Salaries and employee benefits
|
36,740
|
6,466
|
4,030
|
19,598
|
66,834
|
61,676
|
Professional and special services
|
18,309
|
2,566
|
1,808
|
1,691
|
24,374
|
28,602
|
Rental of accommodation and equipment
|
7,513
|
1,342
|
880
|
2,627
|
12,362
|
12,772
|
Transportation and telecommunications
|
1,987
|
535
|
282
|
77
|
2,881
|
3,381
|
Utilities, materials and supplies
|
734
|
112
|
63
|
217
|
1,126
|
1,322
|
Small equipment and parts
|
687
|
108
|
50
|
255
|
1,100
|
1,291
|
Printing and publishing
|
562
|
3
|
283
|
14
|
862
|
1,012
|
Amortization of tangible capital assets
|
1,193
|
213
|
124
|
264
|
1,794
|
1,776
|
Repair and maintenance
|
566
|
92
|
61
|
217
|
936
|
1,098
|
Total operating expenses
|
68,291
|
11,437
|
7,581
|
24,960
|
112,269
|
112,930
|
|
Revenues
|
Sales of goods and services
|
38,502
|
7,456
|
4,042
|
-
|
50,000
|
50,000
|
|
Net cost of continuing operations
|
29,789
|
3,981
|
3,539
|
24,960
|
62,269
|
62,930
|
- Date modified: