Yes. Neither the demographic changes nor the inflation rate are reflected in the equation. There is also compensation to the provinces that must be paid. So we do end up working miracles from time to time.
Evidence of meeting #29 for Indigenous and Northern Affairs in the 39th Parliament, 2nd Session. (The original version is on Parliament’s site, as are the minutes.) The winning word was money.
A recording is available from Parliament.