Treasury Board of Canada Secretariat
www.tbs-sct.gc.ca
Common menu bar links
Breadcrumb Trail
ARCHIVED - Department of Foreign Affairs and International Trade
This page has been archived.
Archived Content
Information identified as archived on the Web is for reference, research or recordkeeping purposes. It has not been altered or updated after the date of archiving. Web pages that are archived on the Web are not subject to the Government of Canada Web Standards. As per the Communications Policy of the Government of Canada, you can request alternate formats on the "Contact Us" page.
Table 9: Revolving Funds
Table 9A: Passport Canada Revolving Fund—Statement of Operations ($ millions)
| Forecast Spending 2007-2008 |
Planned Spending 2008-2009 |
Planned Spending 2009-2010 |
Planned Spending 2010-2011 |
|
| Total Respendable Revenue | 299.6 | 276.6 | 246.2 | 246.2 |
| Operating Expenses: | ||||
| Salaries and employee benefits |
186.7 | 176.2 | 151.0 | 151.0 |
| Passport material usage | 20.0 | 19.5 | 19.3 | 19.3 |
| Passport operations at missions abroad |
4.6 | 4.4 | 4.4 | 4.4 |
| Accommodation | 12.0 | 13.1 | 9.2 | 9.2 |
| Professional and special services |
24.1 | 17.1 | 9.7 | 9.7 |
| Amortization | 16.0 | 30.3 | 13.4 | 13.4 |
| Freight, express and cartage | 30.6 | 27.0 | 24.1 | 24.1 |
| Telecommunications | 4.5 | 3.8 | 3.5 | 3.5 |
| Printing, stationery and supplies |
1.7 | 0.7 | 2.9 | 2.9 |
| Other | 19.6 | 13.3 | 11.3 | 11.3 |
| Total Expenses | 319.8 | 305.4 | 249.0 | 249.0 |
| Surplus (Deficit) | (20.2) | (28.8) | (2.8) | (2.8) |
Table 9B: Passport Canada Revolving Fund—Statement of Cash Flows ($ millions)
| Forecast Spending 2007-2008 |
Planned Spending 2008-2009 |
Planned Spending 2009-2010 |
Planned Spending 2010-2011 |
|
| Surplus (Deficit) | (20.2) | (28.8) | (2.8) | (2.8) |
| Add non-cash items: | ||||
| Amortization | 16.0 | 30.3 | 13.4 | 13.4 |
| Passport material usage | 20.0 | 19.5 | 19.3 | 19.3 |
| Provision for employee termination benefits |
2.4 | 2.2 | 2.2 | 2.2 |
| Total non-cash items | 38.4 | 52.0 | 34.9 | 34.9 |
| Add cash inflows: | ||||
| Treasury Board funding to increase Passport capacity |
45.0 | 10.0 | 0.0 | 0.0 |
| Total cash inflows | 45.0 | 10.0 | 0.0 | 0.0 |
| Change in working capital | (28.8) | (27.7) | (23.1) | (23.1) |
| Investing activities: | ||||
| Acquisition of depreciable assets |
(52.9) | (5.5) | (9.0) | (9.0) |
| Cash Surplus (Requirement) | (18.5) | (0.0) | (0.0) | (0.0) |
Table 9C: Passport Canada Revolving Fund—Projected Use of Authority ($ millions)
| Forecast Spending 2007-2008 |
Planned Spending 2008-2009 |
Planned Spending 2009-2010 |
Planned Spending 2010-2011 |
|
| Authority* | 4.0 | 4.0 | 4.0 | 4.0 |
| Drawdown: | ||||
| Balance as of April 1 | 50.9 | 32.4 | 32.4 | 32.4 |
| Projected surplus (drawdown) |
(18.5) | 0.0 | 0.0 | 0.0 |
| Total non-cash items | 32.4 | 32.4 | 32.4 | 32.4 |
| Projected Balance at March 31 |
36.4 | 36.4 | 36.4 | 36.4 |
* Note: Four million dollars is the maximum amount that may be drawn down at any time from the Consolidated Revenue Fund.
