Fisheries and Oceans Canada, Canadian Coast Guard | Pêches et Océans Canada, Garde Côtière Canadienne
Symbol of the Government of Canada

Section 5: Financial Information

Status of Financial Management Initiatives in the Coast Guard

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:

  • The implementation of Activity-based Management and Activity-based Budgeting which improves the link between our allocation decisions and Treasury Board’s Management, Resources and Results Structure (MRRS);
  • Revisions to our Program Activity Architecture that allows us to clearly quantify the cost of providing an operationally ready Vessel Fleet for Canada;
  • More timely and proactive planning cycle which affords managers the ability to begin the year with a finalized budget allocation, thus improving transparency and accountability for results;
  • Improving our Capital management process in order to better integrate our operational requirements with our capital investments.

Operating Environment

Like all organizations, the Coast Guard has had to adjust to overall economic trends and government-wide decisions. The most significant have been:

  • The need, over the past 2-3 years, to reallocate approximately $11M internally to cover increased fuel costs. Indeed, last year fuel prices were so high that the Coast Guard had to secure $25M from the Treasury Board over and above its fuel budget, including the internal reallocation, to cover costs. However, given current fuel forecasts, it is expected that CCG will be able to manage within its base fuel budget for 2009-2010. The volatility of fuel prices remains a significant risk.
  • For 2009-2010 there has been a modest decrease in the Coast Guard operating budget of approximately $1M.  This is a continuation of government-wide budgetary reductions which stem from the Expenditure Review exercise outlined in Budget 2005.  Individual federal departments were tasked to reduce expenditure as a result of improvements in operations and a rigorous assessment of the relevance and effectiveness of programs. 
  • The recent economic downturn has reduced commodity and labour costs that have taken some pressure off capital and vessel refit budgets.
  • As the economy slows, it is widely expected that shipping in Canada will also diminish.  This will negatively impact the amount of revenue we collect for our ice-breaking and maritime navigation services.  Despite the falling revenue, we will still be required to maintain our advertised levels of service to Canadians. As a result, the decreased revenue will negatively impact our operating budget.

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.

Assets and Liabilities

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:

  • Small, medium, and large aids to navigation;
  • Communication systems and equipment;
  • Helicopters;
  • Vessels; and
  • Waterways.

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:

  • Approximately $10 billion in Fleet assets with a net book value of $463 million; and
  • $1.6 billion in Equipment and Other Moveable Assets with a net book value of $137M.

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.

Impact of Recent Funding Injections

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.

Conclusion

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.

Table 16: Derivation of 2009-2010 Budget Allocation

(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

 

Table 17: Financial Allocations by PAA Sub-Activity, 2009-2010 (thousands of dollars)

PAA Sub-activity

Salary

Other Operations and
Maintenance (O&M)

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)

Table 18: Financial Allocations by Region, 2009-2010 (thousands of dollars)

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

Table 19: Financial Allocations by Sub-activity by Region, 2009-2010 (thousands of dollars)

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

Table 20: National Programs by Sub-activity, 2009-2010 (thousands of dollars)

PAA Sub-activity

Ice
Reconnaissance

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

Table 21: CCG Vote-Netted Revenue Targets by PAA Sub-activity, 2009-2010 (thousands of dollars)

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:

  1. Includes $100K reduction for 2009-10 related to temporary Arctic MNSF Remission Order
  2. Contributions from the St. Lawrence Seaway Management Corporation (SLSMC) to Fisheries and Oceans Canada for the provision of CCG aids to navigation within the Seaway are not collected through any of the fees identified in this table. Rather, SLSMC contributions are attributed to the government's Consolidated Revenue Fund and are not re-spendable by the Department.
  3. In 2009-2010 CCG will adjust the revenue target for the CCG College down by $2000K. This will result in an overall revenue target reduction for CCG of an equal amount.

Table 22: CCG Major Capital Budget & Planned Expenditure – Overview (thousands of dollars)

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

  • Helo Spare 212

4,000

0

0

0

0

4,000

Vessel System / Tech. Upgrades

8,410

8,436

0

0

0

16,846

  • Investment

1,533

0

0

0

0

1,533

  • Refurbishment

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

  • Investment

2,541

9,478

5,077

1,299

750

19,145

  • Refurbishment

1,433

1,429

1,328

0

0

4,190

Maritime Security

10,353

0

0

0

0

10,353

  • Investment

10,353

0

0

0

0

10,353

MCTS

25,215

26,414

23,421

24,171

23,276

122,497

  • Investment

5,217

12,649

8,874

8,604

9,340

44,684

  • Refurbishment

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

  • Refurbishment

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

  • Investment

1,762

0

0

0

0

1,762

  • Refurbishment

0

211

1,500

1,500

3,563

6,774

Waterways

2,750

0

0

0

0

2,750

  • Refurbishment

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