In recent years, the Coast Guard has implemented a number of initiatives to improve financial planning, reporting and monitoring. The new financial management initiatives include:
Like all organizations, the Coast Guard has had to adjust to overall economic trends and government-wide decisions. The most significant have been:
Coast Guard has been able to manage these adjustments without any noticeable reductions in advertised levels of service. As part of Federal Budget 2009, the Government introduced government-wide restraint measures for discretionary spending areas such as: travel, hospitality, conferences, and professional services. Coast Guard had previously adopted many of these measures as part of its budget planning to deal with some of the developments noted above.
With 11,500 assets worth $11.6 billion, CCG is a heavily asset-reliant and capital-intensive Agency which relies on a vast infrastructure to deliver on its program mandate. The overall asset base includes such assets as:
The replacement value of CCG’s assets has increased from the previously reported amount of $5.6 billion in 2007-2008 to $11.6 billion in 2008-2009. The primary cause for this increase is due to a marked escalation in the replacement cost of new vessels. The realities of today’s shipbuilding costs were incorporated into pricing analysis undertaken as part of the Fleet Renewal Plan which has extensively measured the cost to replace each of the essential fleet vessels. Also, as the Polar Icebreaker is expected to cost in the neighbourhood of $800M for a single unit, an $11.6 billion replacement of the entire fleet is likely a more substantive estimate than that which previously reported.
Although CCG’s assets carry a replacement value of $11.6 billion, the depreciated book value of the entire asset base is $600M. This is the most resolute indication of the age of our deteriorating asset base. CCG’s assets are divided into two categories for planning and management:
In recent years it has become apparent that the inadequate recapitalization of our Fleet assets would result in the eventual inability of CCG to sustain its required levels of service. As such, there have been a number of financial infusions in recent Federal Budgets, such as the Mid-Shore Patrol Vessels and Polar Icebreaker, which will ensure that the book value of our Fleet asset base increases with time.
Unfortunately, the pace of recapitalization for our shore-based assets has not kept up with that of our Fleet. This is despite of an annual funding increase of $47.3M which was received in 2003 through the National Capital Spending Plan. While there have been improvements, there is still a continued reliance on outdated and fully depreciated shore-based infrastructure as recapitalization has not kept up with the rate of depreciation. As such, the condition of our shore assets continues to deteriorate and technological advances have rendered much of our existing equipment obsolete and more costly to maintain.
In order to better communicate our asset management and investment planning picture in a more holistic and integrated manner, CCG has embarked upon an initiative to update its overall planning process for capital investments. The new Integrated Investment Planning process will ensure that our investment decisions are based on a full assessment of risk, priority and capability requirements.
As previously referenced, the last three Federal budgets have brought forth significant increases to our capital budget, resulting in supplementary Government investments in the Coast Guard of $1.7 billion since 2005.
The most recent capital infusion was a result of the Budget 2009 - Federal Economic Action Plan which will bring $175M to the Coast Guard between 2009-2010 and 2010-2011.
The additional funding for our Fleet assets will produce very tangible results for the programs we support and ensure that we are able to maintain the maritime service excellence that our clients rely upon.
The Coast Guard has implemented a number of financial management initiatives which have helped us organize our operations in a more business-like and rational manner. The improved financial management framework has helped us better communicate our capacity and funding deficiencies, resulting in significant infusions of capital funding. The new funding will help stabilize our Fleet infrastructure; however, it is becoming increasingly evident that our shore-based infrastructure should also be addressed in the near term.
CCG has taken several measures to ensure a more priority based allocation process, delivered through a strengthened planning, budgeting and reporting framework. This being said, we must continue to effectively manage our operating and investment budgets, ensuring that the most pertinent programs are properly funded. By continuing to improve our financial management processes, CCG will ensure that it remains strong now and into the future.
|
(Thousands of Dollars) |
Salary |
O&M |
Sub-total |
Capital |
VNR |
G&C |
Total |
|---|---|---|---|---|---|---|---|
|
2008-09 Total Budget |
303,194.0 |
195,083.4 |
498,277.4 |
198,372.5 |
(50,058.0) |
4,881.0 |
651,472.9 |
|
External Funding: |
|
|
|
|
|
|
|
|
Fuel Business Case |
|
(25,000.0) |
(25,000.0) |
|
|
|
(25,000.0) |
|
2008-09 Risk (08-09 ERC, Eff. Cut) |
|
(10,227.2) |
(10,227.2) |
|
|
|
(10,227.2) |
|
Science, FAM & NAFO Ships Funding |
(36,496.7) |
(18,790.0) |
(55,286.7) |
|
|
|
(55,286.7) |
|
Real Property at College |
|
(2,085.7) |
(2,085.7) |
|
|
|
(2,085.7) |
|
NIF, Net |
|
494.8 |
494.8 |
|
|
|
494.8 |
|
MSOC DND Sunset |
(1,145.0) |
(21.0) |
(1,166.0) |
|
|
|
(1,166.0) |
|
IPY Sunset |
|
(9,020.8) |
(9,020.8) |
|
|
|
(9,020.8) |
|
Great Lakes MSET Sunset |
(2,399.5) |
(1,547.9) |
(3,947.4) |
|
|
|
(3,947.4) |
|
RCMP Great Lakes MSOC 2009-10 |
678.3 |
1,409.5 |
2,087.8 |
|
|
|
2,087.8 |
|
Vote Conversions: |
|
|
|
|
|
|
|
|
Science, FAM & NAFO Refit Vote Conv. |
|
(6,032.8) |
(6,032.8) |
|
|
|
(6,032.8) |
|
DND MSOC From C&P |
|
(508.2) |
(508.2) |
|
|
|
(508.2) |
|
IMSO G&C |
|
300.0 |
300.0 |
|
|
|
300.0 |
|
Temporary 08-09 Salary Conv. |
(9,222.5) |
11,067.0 |
1,844.5 |
|
|
|
1,844.5 |
|
Dalhousie University G&C Sunset |
|
30.0 |
30.0 |
|
|
(30.0) |
|
|
CCGA G&C |
|
(187.0) |
(187.0) |
|
|
187.0 |
|
|
New Funding: |
|
|
|
|
|
|
|
|
Round 25 SO, EX & FI |
4,363.6 |
|
4,363.6 |
|
|
|
4,363.6 |
|
MSPV Funding |
2,083.0 |
7,098.8 |
9,181.8 |
27,166.7 |
|
|
36,348.5 |
|
Arctic Remission Order |
|
|
|
|
100.0 |
|
100.0 |
|
Reprofiles & Funding Sunsets: |
|
|
|
|
|
|
|
|
MSPV Reprofile |
|
|
|
(77,320.0) |
|
|
(77,320.0) |
|
AIS sunset |
|
|
|
(1,745.6) |
|
|
1,745.6) |
|
AIS ARLU Reprofile |
|
|
|
4,735.5 |
|
|
4,735.5 |
|
ACV Reprofile |
|
|
|
(5,725.8) |
|
|
(5,725.8) |
|
Carry-forward |
|
(5,722.7) |
(5,722.7) |
|
|
|
(5,722.7) |
|
Other |
2.7 |
542.9 |
545.6 |
|
|
|
545.6 |
|
2009-10 Main Estimates |
261,057.9 |
136,883.1 |
397,941.0 |
145,483.3 |
(49,958.0) |
5,038.0 |
498,504.3 |
|
External Funding: |
|
|
|
|
|
|
|
|
Lay Day to Science |
(1,127.6) |
|
(1,127.6) |
|
|
|
(1,127.6) |
|
Lay Day to FAM |
(699.0) |
|
(699.0) |
|
|
|
(699.0) |
|
Science Fleet Funding |
24,011.4 |
10,779.1 |
34,790.5 |
|
|
|
34,790.5 |
|
FAM Fleet Funding |
11,946.9 |
7,045.5 |
18,992.4 |
|
|
|
18,992.4 |
|
NAFO Fleet Funding |
4,564.3 |
2,401.3 |
6,965.6 |
|
|
|
6,965.6 |
|
Science Refit |
|
4,050.0 |
4,050.0 |
|
|
|
4,050.0 |
|
FAM Refit |
|
985.0 |
985.0 |
|
|
|
985.0 |
|
NAFO Refit |
|
997.8 |
997.8 |
|
|
|
997.8 |
|
Economic Action Plan |
|
|
|
90,000.0 |
|
|
90,000.0 |
|
PSAT (Sec. Tact. Comm. Trial) - Fleet |
|
730.8 |
730.8 |
|
|
|
730.8 |
|
Salary / O&M Conversion |
1,028.6 |
(1,234.6) |
(206.0) |
|
|
|
(206.0) |
|
Real Property at College |
|
2,085.7 |
2,085.7 |
|
|
|
2,085.7 |
|
College Minor Capital |
|
362.0 |
362.0 |
|
|
|
362.0 |
|
Fiscal Frmk. Not Yet Appropriated |
|
|
|
26,162.0 |
|
|
26,162.0 |
|
Anticipated Repro. of Fiscal Frmk. |
|
|
|
(16,562.0) |
|
|
(16,562.0) |
|
Anticipated Carry Forward |
|
5,003.2 |
5,003.2 |
11,322.7 |
|
|
16,325.9 |
|
Permanent Reductions: |
|
|
|
|
|
|
|
|
Efficiency Cut (Estimated) |
|
(1,117.3) |
(1,117.3) |
|
|
|
(1,117.3) |
|
2009-10 Budget Allocation |
300,782.5 |
168,971.6 |
469,754.1 |
256,406.0 |
(49,958.0) |
5,038.0 |
681,240.1 |
|
PAA Sub-activity |
Salary |
Other Operations and |
Total Operating |
Major Capital |
Grants and Contributions |
Total Planned Spending** |
|---|---|---|---|---|---|---|
|
Aids to Navigation |
11,924.2 |
10,163.0 |
22,087.2 |
- |
|
22,087.2 |
|
Waterways Management Services |
2,911.6 |
7,133.9 |
10,045.5 |
- |
|
10,045.5 |
|
Marine Communications and Traffic Services |
32,495.7 |
7,904.9 |
40,400.6 |
|
|
40,400.6 |
|
Icebreaking Services |
961.1 |
19,066.9 |
20,028.0 |
|
|
20,028.0 |
|
Search and Rescue Services |
10,892.2 |
16,986.3 |
27,878.5 |
|
4,888.0 |
32,766.5 |
|
Environmental Response Services |
6,181.0 |
4,495.7 |
10,676.7 |
|
150.0 |
10,826.7 |
|
Maritime Security |
3,893.4 |
5,464.4 |
9,357.7 |
|
|
9,357.7 |
|
Coast Guard College |
6,305.7 |
7,831.8 |
14,137.6 |
|
|
14,137.6 |
|
Fleet Operational Readiness |
166,044.8 |
62,219.2 |
228,263.9 |
200,069.7 |
|
428,333.6 |
|
Lifecycle Asset Management Services |
59,172.8 |
27,705.5 |
86,878.3 |
56,336.3 |
|
143,214.6 |
|
Total |
300,782.5 |
168,971.6 |
469,754.1 |
256,406.0 |
5,038.0 |
731,198.1 |
* O&M includes fuel for FAM, Science & NAFO
** Excludes Vote-Netted Revenue (VNR)
|
Region |
Salary |
O&M |
Total |
|---|---|---|---|
|
Newfoundland and Labrador |
63,997.8 |
33,619.4 |
97,617.3 |
|
Maritimes |
53,724.5 |
21,467.6 |
75,192.1 |
|
Quebec |
49,558.4 |
27,986.5 |
77,544.9 |
|
Central and Arctic |
38,979.2 |
16,692.9 |
55,672.1 |
|
Pacific |
61,633.8 |
25,354.1 |
86,987.9 |
|
National Capital Region |
31,735.4 |
29,145.6 |
60,881.1 |
|
National Programs |
1,153.3 |
14,705.4 |
15,858.7 |
|
Total |
300,782.5 |
168,971.6 |
469,754.1 |
|
PAA Sub-activity |
Newfound-land and Labrador |
Maritimes |
Quebec |
Central & Arctic |
Pacific |
National Capital Region |
National Programs |
Total |
|---|---|---|---|---|---|---|---|---|
|
Aids to Navigation |
4,895.6 |
2,789.9 |
1,837.3 |
2,166.9 |
6,636.0 |
3,637.2 |
124.4 |
22,087.2 |
|
Waterways Management Services |
24.1 |
1,792.8 |
4,828.4 |
1,427.5 |
1,134.4 |
838.3 |
- |
10,045.5 |
|
Marine Communications and Traffic Services |
6,050.8 |
6,039.4 |
6,500.5 |
6,147.6 |
10,777.9 |
3,487.8 |
1,396.6 |
40,400.6 |
|
Icebreaking Services |
3,699.5 |
1,752.0 |
3,890.5 |
221.8 |
576.3 |
877.5 |
9,010.4 |
20,028.0 |
|
Search and Rescue Services |
8,628.2 |
4,636.4 |
3,584.4 |
4,187.0 |
2,791.3 |
3,279.7 |
771.6 |
27,878.5 |
|
Environmental Response Services |
1,395.0 |
1,289.8 |
1,364.8 |
1,805.3 |
2,828.7 |
1,961.7 |
31.5 |
10,676.7 |
|
Maritime Security |
593.9 |
2.0 |
2,094.1 |
3,304.2 |
591.8 |
684.0 |
2,087.7 |
9,357.7 |
|
Coast Guard College |
- |
- |
- |
- |
- |
14,137.6 |
- |
14,137.6 |
|
Coast Guard Fleet Operational Readiness |
59,025.8 |
41,828.5 |
36,945.6 |
23,009.9 |
45,906.2 |
19,111.4 |
2,436.5 |
228,263.9 |
|
Lifecycle Asset Management Services |
13,304.5 |
15,061.3 |
16,499.3 |
13,401.9 |
15,745.4 |
12,865.8 |
- |
86,878.3 |
|
Total |
97,617.3 |
75,192.1 |
77,544.9 |
55,672.1 |
86,987.9 |
60,881.1 |
15,858.7 |
469,754.1 |
|
PAA Sub-activity |
Ice |
Helicopters |
Automatic Identification System |
Marine Security Operations Centres |
New Initiatives Fund |
Research and Development |
Total |
|---|---|---|---|---|---|---|---|
|
Aids to Navigation |
|
|
|
|
|
124.4 |
124.4 |
|
Waterways Management Services |
|
|
|
|
|
|
- |
|
Marine Communications and Traffic Services |
|
|
1,343.3 |
|
|
53.3 |
1,396.6 |
|
Icebreaking Services |
8,900.0 |
|
|
|
|
110.4 |
9,010.4 |
|
Search and Rescue Services |
|
|
|
|
733.2 |
38.4 |
771.6 |
|
Environmental Response Services |
|
|
|
|
|
31.5 |
31.5 |
|
Maritime Security |
|
|
|
2,087.7 |
|
|
2,087.7 |
|
Coast Guard College |
|
|
|
|
|
|
- |
|
Coast Guard Fleet Operational Readiness |
|
2,436.5 |
|
|
|
|
2,436.5 |
|
Lifecycle Asset Management Services |
|
|
|
|
|
|
- |
|
Total |
8,900.0 |
2,436.5 |
1,343.3 |
2,087.7 |
733.2 |
358.0 |
15,858.7 |
|
PAA Sub Activity |
Marine Navigation Services Fees |
Icebreaking Services Fees |
Marine Dredging Fee |
CCG CollegeFees |
Other |
Total |
|---|---|---|---|---|---|---|
|
Aids to Navigation |
(4,728.0) |
|
|
|
|
(4,728.0) |
|
Waterways Management Services |
|
|
(4,600.0) |
|
|
(4,600.0) |
|
Icebreaking Services |
|
(2,426.1) |
|
|
|
(2,426.1) |
|
Search and Rescue Services |
|
|
|
|
(75.0) |
(75.0) |
|
Marine Communications and Traffic Services |
|
|
|
|
(250.0) |
(250.0) |
|
Coast Guard College |
|
|
|
(3,700.0) |
|
(3,700.0) |
|
Fleet Operational Readiness |
(12,609.5) |
(9,217.2) |
|
|
|
(21,826.7) |
|
Lifecycle Asset Management Services |
(10,321.5) |
(2,030.7) |
|
|
|
(12,352.1) |
|
Total |
(27,659.0) |
(13,674.0) |
(4,600.0) |
(3,700.0) |
(325.0) |
(49,958.0) |
Notes:
The following table summarizes Coast Guard’s planned Major Capital spending over a five-year period. The planned expenditures are organized by major investment category in order to outline the distribution of CCG’s long term major capital spending. (For additional information on individual capital projects see Annex A: CCG Capital Expenditures)
|
|
2009-10 |
2010-11 |
2011-12 |
2012-13 |
2013-14 |
TOTAL |
|
BUDGET OVERVIEW |
|
|
|
|
|
|
|
A-Base Budget |
129,400 |
129,400 |
129,400 |
129,400 |
129,400 |
$647,000 |
|
Major Crown Projects (MSPV only) |
53,701 |
24,998 |
59,629 |
11,000 |
0 |
$149,328 |
|
Temporary Funding (AIS, HOTO) |
9,617 |
0 |
0 |
0 |
0 |
$9,617 |
|
Carry-Forward |
11,288 |
0 |
0 |
0 |
0 |
$11,288 |
|
Economic Action Plan |
90,000 |
85,000 |
0 |
0 |
0 |
$175,000 |
|
TOTAL BUDGET (CURRENT) |
294,006 |
239,398 |
189,029 |
140,400 |
129,400 |
992,232 |
|
Reprofile (MSPV) (See Note 1) |
(47,201) |
8,490 |
0 |
51,371 |
29,000 |
$41,660 |
|
Fiscal Framework not yet Appropriated |
26,162 |
98,721 |
329,036 |
314,092 |
151,690 |
$919,700 |
|
Reprofile of Fiscal Framework funding (if received) |
(16,562) |
16,562 |
0 |
0 |
0 |
($0) |
|
TOTAL BUDGET (PLANNED) |
256,405 |
363,170 |
518,065 |
505,863 |
310,090 |
1,953,592 |
|
PLANNED SPENDING |
|
|
|
|
|
|
|
VESSEL FLEET |
|
|
|
|
|
|
|
Small Vessel Replacement (Investment) |
10,635 |
22,886 |
22,211 |
20,201 |
20,500 |
96,433 |
|
Economic Action Plan |
4,000 |
20,000 |
0 |
0 |
0 |
24,000 |
|
A-base |
6,635 |
2,886 |
22,211 |
20,201 |
20,500 |
72,433 |
|
Vessel Life Extension (Investment) |
50,065 |
24,382 |
0 |
0 |
0 |
74,447 |
|
Economic Action Plan |
50,000 |
24,000 |
0 |
0 |
0 |
74,000 |
|
A-base |
65 |
382 |
0 |
0 |
0 |
447 |
|
Small Craft (Investment) |
13,576 |
12,000 |
5,000 |
5,000 |
5,000 |
40,576 |
|
Economic Action Plan |
7,000 |
7,000 |
0 |
0 |
0 |
14,000 |
|
A-base |
6,576 |
5,000 |
5,000 |
5,000 |
5,000 |
26,576 |
|
Vessel Refit / Refurbishment |
75,098 |
75,400 |
57,400 |
60,400 |
60,400 |
328,698 |
|
Economic Action Plan |
19,000 |
19,000 |
0 |
0 |
0 |
38,000 |
|
A-base |
56,098 |
56,400 |
57,400 |
60,400 |
60,400 |
290,698 |
|
Helicopter |
10,150 |
5,600 |
5,600 |
5,600 |
5,600 |
32,550 |
|
Refit |
6,150 |
5,600 |
5,600 |
5,600 |
5,600 |
28,550 |
|
4,000 |
0 |
0 |
0 |
0 |
4,000 |
|
Vessel System / Tech. Upgrades |
8,410 |
8,436 |
0 |
0 |
0 |
16,846 |
|
1,533 |
0 |
0 |
0 |
0 |
1,533 |
|
6,877 |
8,436 |
0 |
0 |
0 |
15,313 |
|
TOTAL VESSEL FLEET |
167,935 |
148,704 |
90,211 |
91,201 |
91,500 |
589,551 |
|
PROCUREMENT OF MAJOR VESSELS |
|
|
|
|
|
|
|
Vessel Procurement Costs |
11,013 |
127,071 |
361,665 |
351,713 |
158,190 |
1,009,652 |
|
Project Management Costs |
8,037 |
16,200 |
21,000 |
19,650 |
16,500 |
81,387 |
|
Core Capacity |
5,050 |
5,500 |
6,000 |
5,100 |
6,000 |
27,651 |
|
Economic Action Plan |
8,000 |
12,000 |
0 |
0 |
0 |
20,000 |
|
Total Procurement of Major Vessels |
32,101 |
160,771 |
388,665 |
376,463 |
180,690 |
1,138,689 |
|
PROGRAM INFRASTRUCTURE |
|
|
|
|
|
|
|
Environmental Response Barges |
2,000 |
8,000 |
0 |
0 |
0 |
10,000 |
|
Economic Action Plan |
2,000 |
3,000 |
0 |
0 |
0 |
|
|
A-base |
0 |
5,000 |
0 |
0 |
0 |
|
|
National Information Systems |
3,974 |
10,907 |
6,405 |
1,299 |
750 |
23,335 |
|
2,541 |
9,478 |
5,077 |
1,299 |
750 |
19,145 |
|
1,433 |
1,429 |
1,328 |
0 |
0 |
4,190 |
|
Maritime Security |
10,353 |
0 |
0 |
0 |
0 |
10,353 |
|
10,353 |
0 |
0 |
0 |
0 |
10,353 |
|
MCTS |
25,215 |
26,414 |
23,421 |
24,171 |
23,276 |
122,497 |
|
5,217 |
12,649 |
8,874 |
8,604 |
9,340 |
44,684 |
|
19,998 |
13,765 |
14,547 |
15,567 |
13,936 |
77,813 |
|
Aids to Navigation |
10,316 |
8,164 |
7,863 |
11,229 |
10,311 |
47,883 |
|
10,316 |
8,164 |
7,863 |
11,229 |
10,311 |
47,883 |
|
Environmental Response |
1,762 |
211 |
1,500 |
1,500 |
3,563 |
8,536 |
|
1,762 |
0 |
0 |
0 |
0 |
1,762 |
|
0 |
211 |
1,500 |
1,500 |
3,563 |
6,774 |
|
Waterways |
2,750 |
0 |
0 |
0 |
0 |
2,750 |
|
2,750 |
0 |
0 |
0 |
0 |
|
|
TOTAL PROGRAM INFRASTRUCTURE |
56,370 |
53,696 |
39,189 |
38,199 |
37,900 |
225,354 |
|
TOTAL PLANNED SPENDING |
$256,406 |
$363,170 |
$518,065 |
$505,863 |
$310,090 |
$1,953,594 |