Section III: Supplementary Information - Financial Highlights
Agency planned spending and full-time equivalents
|
Forecast spending 2011-2012
|
|||
---|---|---|---|---|
Total Main Estimates
|
4,293,046
|
4,374,952
|
4,058,778
|
4,074,342
|
Adjustments
|
||||
Carry Forward from 2010-2011
|
178,007
|
-
|
-
|
-
|
Supplementary Estimates
|
||||
Implementation of 2011 Federal Budget measures that affect individuals, benefit recipients, trusts, businesses and charitable organizations
|
19,059
|
-
|
-
|
-
|
Government advertising programs
|
1,000
|
-
|
-
|
-
|
Upgrade of the personal income tax processing system
|
6,216
|
-
|
-
|
-
|
Transfer to Treasury Board of Canada Secretariat to support the National Managers' Community
|
(100)
|
-
|
-
|
-
|
Transfer of funds to Shared Services Canada
|
(53,662)
|
-
|
-
|
-
|
|
(27,487)
|
-
|
-
|
-
|
Technical Adjustments:
|
||||
Collective bargaining/salary contract increases
|
-
|
29
|
29
|
|
Maternity and severance payments
|
80,000
|
-
|
-
|
-
|
Respendable non-tax revenues increase
|
21,601
|
-
|
-
|
-
|
|
101,601
|
-
|
29
|
29
|
Total Adjustments
|
252,122
|
-
|
29
|
29
|
Total Planned Spending
|
4,545,168
|
4,374,952
|
4,058,808
|
4,074,371
|
Less:
|
||||
Respendable non-tax revenue pursuant to the
Canada
Revenue Agency Act
|
252,289
|
206,769
|
197,011
|
201,238
|
Non-respendable non-tax revenue (Agency activities)
|
65,648
|
64,892
|
61,892
|
62,411
|
Plus: Cost of services received without charge
|
284,587
|
279,294
|
273,540
|
273,142
|
4,511,818
|
4,382,585
|
4,073,445
|
4,083,865
|
|
Full-time equivalents (planned)
|
39,593
|
40,388
|
40,021
|
40,021
|
- Footnote 1
- Planned spending does not include certain technical adjustments made in 2011-2012, primarily carry forward from the previous year ($178 M in 2011-2012) and maternity and severance benefits ($80 M in 2011-2012). These are in-year adjustments.
- Footnote 2
- Excludes forecasted disbursements to the provinces for the Softwood Lumber Products Export Charge Act, 2006, which are unavailable at this time ($140 M in 2011-2012 and $280 M in 2012-2013).
- Footnote 3
- Details may not add to totals due to rounding.
|
Forecast spending 2011-2012
|
|||
---|---|---|---|---|
Program Activity
|
||||
Taxpayer and business assistance
|
413,507
|
543,025
|
259,779
|
259,031
|
Assessment of returns and payment processing
|
626,084
|
617,948
|
635,038
|
652,606
|
Accounts receivable and returns compliance
|
429,609
|
425,302
|
||
Reporting compliance
|
998,705
|
985,132
|
967,357
|
964,454
|
Appeals
|
159,856
|
153,855
|
151,168
|
150,920
|
Benefit programs
|
368,130
|
367,546
|
372,080
|
376,487
|
Internal Services
|
1,522,468
|
1,271,936
|
1,240,544
|
1,242,339
|
Taxpayers' ombudsman
|
3,323
|
3,232
|
3,232
|
3,232
|
Total planned spending
|
4,545,168
|
4,374,952
|
4,058,808
|
4,074,371
|
Less:
|
||||
Respendable non-tax revenue pursuant to
Canada
Revenue Agency Act
|
252,289
|
206,769
|
197,011
|
201,238
|
Non-respendable non-tax revenue (Agency activities)
|
65,648
|
64,892
|
61,892
|
62,411
|
Plus: Cost of services received without charge
|
284,587
|
279,294
|
273,540
|
273,142
|
Total agency spending
Footnote 3a
|
4,511,818
|
4,382,585
|
4,073,445
|
4,083,865
|
Full-time equivalents (planned)
|
39,593
|
40,388
|
40,021
|
40,021
|
- Footnote 1a
- Planned spending does not include certain technical adjustments made in 2011-2012, primarily carry forward from the previous year ($178 M in 2011-2012) and maternity and severance benefits ($80 M in 2011-2012). These are in-year adjustments.
- Footnote 2a
- Excludes forecasted disbursements to the provinces for the Softwood Lumber Products Export Charge Act, 2006, which are unavailable at this time ($140 M in 2011-2012 and $280 M in 2012-2013).
- Footnote 3a
- Details may not add to totals due to rounding.
Details on transfer payment programs
Children's special allowance payments (CSA)
Strategic outcome: Eligible families and individuals receive timely and correct benefit payments.
Program activity: Benefit programs
Name of transfer payment program: Children's special allowance payments (CSA) (Statutory)
Start date: August 28, 1995 Footnote 1b
End date: Ongoing
Description: Tax-free monthly payments made to agencies and foster parents who are licensed by provincial or federal governments to provide for the care and education of children under the age of 18 who physically reside in Canada and who are not in the care of their parents. CSA payments are equivalent to Canada Child Tax Benefit payments. CSA payments are governed by the Children's Special Allowances Act which provides that this allowance be paid out of the Consolidated Revenue Fund.
Expected results: Monthly payments issued on schedule.
|
(thousands of dollars)
|
|||
---|---|---|---|---|
Forecast spending 2011‑2012
|
Planned spending 2012‑2013
|
Planned spending 2013‑2014
|
Planned spending 2014‑2015
|
|
Total grants
|
|
|
|
|
Total contributions
|
|
|
|
|
Total other transfer payments
Footnote 2b
|
227,000
|
233,000
|
236,000
|
240,000
|
Total transfer payments
|
227,000
|
233,000
|
236,000
|
240,000
|
Planned evaluations:
N/A
|
- Footnote 1b
- Responsibility for Children's special allowance payment was transferred from Human Resources Development Canada, effective August 28, 1995 ( P.C. Order 1995-342)
- Footnote 2b
- Other Transfer payment is a transfer payment based on legislation or an arrangement that normally includes a formula or schedule as one element used to determine the expenditure amount. However, once a payment is made, the recipient may redistribute the funds among several categories of expenditure in the arrangement.
Disbursements to provinces under the Softwood Lumber Products Export Charge Act, 2006
Taxpayers meet their obligations and Canada's revenue base is protected. Taxpayer and business assistance Disbursements to provinces under the (Statutory)Start date: October 12, 2006
End date: October 12, 2015 (pending approval of legislation)
The export charge, to be levied by Canada on exports of softwood lumber products to the United States, is collected and administered by the Canada Revenue Agency ( ) with support from the Department of Foreign Affairs and International Trade on behalf of the provinces. Under the (Act), the is responsible for making disbursements to the provinces of a portion of the charge collected over the course of the application of the (Agreement). These disbursements will be reduced by several factors: refunds paid to the industry, costs for the administration and implementation of the Agreement and the Act as well as the costs incurred for certain litigation resulting from the Agreement or Act. The Act applies to the following regions: Interior, Coastal, Alberta, Saskatchewan, Manitoba, Ontario and Quebec. Exports from the remaining provinces and territories are excluded.Expected results: Disbursements will continue on a quarterly basis until the termination of the Agreement, unless lumber market prices increase to the point where no export charge is applicable for that period.
|
(thousands of dollars)
|
|||
---|---|---|---|---|
Forecast spending 2011‑2012
|
Planned spending 2012‑2013
|
Planned spending 2013‑2014
|
Planned spending 2014‑2015
|
|
Total grants
|
|
|
|
|
Total contributions
|
|
|
|
|
Total other transfer payments
Footnote 1c
|
140,000
|
280,000
|
TBD
|
TBD
|
Total transfer payments
|
140,000
|
280,000
|
TBD
|
TBD
|
Planned evaluations:
N/A
|
- Footnote 1c
- Other transfer payment is a transfer payment based on legislation or an arrangement that normally includes a formula or schedule as one element used to determine the expenditure amount. However, once a payment is made, the recipient may redistribute the funds among several categories of expenditure in the arrangement.
|
Forecast spending 2011-2012
|
Planned
spending
2012-2013
|
Planned spending 2013-2014
|
Planned spending 2014-2015
|
---|---|---|---|---|
Contributions covering employer's share of employees' insurance premiums and expenditures (excluding revolving funds) and employer's contribution to employees' insured benefits plans and expenditures, both paid by Treasury Board of Canada Secretariat (
TBS)
|
236,026
|
230,813
|
228,989
|
228,662
|
Salary and associated expenditures of legal services provided by Justice Canada
|
42,622
|
42,419
|
38,583
|
38,583
|
Audit services by the Office of the Auditor General
|
2,409
|
2,409
|
2,409
|
2,409
|
Workers' compensation coverage provided by Human Resources and Social Development Canada (
HRSDC)
|
1,410
|
1,490
|
1,416
|
1,345
|
Payroll services provided by Public Works and Government Services Canada (
PWGSC)
|
2,120
|
2,163
|
2,143
|
2,143
|
284,587
|
279,294
|
273,540
|
273,142
|
- Footnote 1d
- Services received without charge are reported on a gross basis.
- Footnote 2d
- Details may not add to totals due to rounding
Sources of respendable non-tax revenue and non-respendable non-tax revenue
|
Planned
revenue
2012
‑
2013
|
Planned revenue 2013‑2014
|
Planned revenue 2014‑2015
|
|
---|---|---|---|---|
Taxpayer and business assistance
|
2,682
|
2,341
|
2,354
|
2,365
|
Assessment of returns and payment processing
|
21,441
|
23,271
|
22,409
|
22,443
|
Accounts receivable and returns compliance
|
682
|
2,425
|
2,462
|
2,506
|
Reporting compliance
|
23,309
|
21,535
|
11,816
|
11,850
|
Appeals
|
2,574
|
3,140
|
1,613
|
1,499
|
Benefit programs
|
27,970
|
15,053
|
15,698
|
16,378
|
Internal services
|
173,632
|
139,005
|
140,659
|
144,198
|
Total respendable non-tax revenue
Footnote 2e
|
252,289
|
206,769
|
197,011
|
201,238
|
Details
|
|
|
|
|
Refund of previous year's expenditures
|
844
|
844
|
844
|
844
|
Advance income tax ruling fees
|
1,628
|
1,628
|
1,628
|
1,628
|
Advance pricing agreements
|
825
|
825
|
825
|
825
|
Other services of a regulatory nature
|
26
|
26
|
26
|
26
|
Administration of provincial programs
Footnote 3e
|
102,246
|
94,484
|
81,267
|
82,038
|
Other services of a non-regulatory nature
|
292
|
281
|
281
|
281
|
Other fees & charges
|
290
|
293
|
295
|
295
|
Services to other government departments
Footnote 4e
|
146,138
|
108,388
|
111,845
|
115,301
|
Total respendable non-tax revenue
2
|
252,289
|
206,769
|
197,011
|
201,238
|
- Footnote 1e
- Forecast revenue 2011-2012 has been adjusted for the transfer to Shared Services Canada from November 15, 2011 to March 31, 2012.
- Footnote 2e
- Details may not add to totals due to rounding
- Footnote 3e
- Comprised mainly of a basic fee charged to the provinces for recoveries provided under tax collection agreements ( TCA) and other provincial cost recovery initiatives ( e.g. refund set-off and benefit programs).
- Footnote 4e
- Comprised mainly of information technology services provided to the Canada Border Services Agency ( CBSA).
|
Forecast revenue 2011‑2012
|
Planned revenue 2012‑2013
|
Planned revenue 2013‑2014
|
Planned revenue 2014-2015
|
---|---|---|---|---|
Taxpayer and business assistance
|
9,067
|
9,179
|
9,072
|
9,155
|
Assessment of returns and payment processing
|
11,396
|
10,837
|
9,697
|
9,769
|
Accounts receivable and returns compliance
|
23,089
|
23,699
|
23,853
|
24,087
|
Reporting compliance
|
6,322
|
5,658
|
4,533
|
4,554
|
Appeals
|
3,530
|
3,478
|
3,322
|
3,343
|
Benefit programs
|
3,813
|
3,412
|
2,734
|
2,747
|
Internal services
|
8,431
|
8,629
|
8,681
|
8,756
|
Total non-respendable non-tax revenue
Footnote 1f
|
65,648
|
64,892
|
61,892
|
62,411
|
Details
|
|
|
|
|
Sales of goods and services
|
|
|
|
|
Public building and property rental
|
45
|
45
|
45
|
45
|
Other fees and charges
|
|
|
|
|
Recovery of employee benefits costs
|
63,963
|
63,207
|
60,207
|
60,726
|
Miscellaneous
|
1,640
|
1,640
|
1,640
|
1,640
|
65,648
|
64,892
|
61,892
|
62,411
|
- Footnote 1f
- Details may not add to totals due to rounding.
- Footnote 2f
- This table reflects the approach taken in the Audited Financial Statements of the Agency where a clear distinction is made between Agency activities and administered activities. Interest and penalties collected for personal, corporate and other taxes which are part of the Agency's administered activities rather than Agency's activities, are excluded.
|
Forecast spending 2011‑2012
|
Planned spending 2012‑2013
|
Planned spending 2013‑2014
|
Planned spending
2014-2015 |
---|---|---|---|---|
Taxpayer and business assistance
|
538
|
93
|
1,011
|
1,011
|
Assessment of returns and payment processing
|
1,532
|
893
|
9,402
|
31,389
|
Accounts receivable and returns compliance
|
4,985
|
3,783
|
4,654
|
4,204
|
Reporting compliance
|
2,116
|
2,558
|
2,558
|
2,558
|
Appeals
|
50
|
50
|
50
|
50
|
Benefit programs
|
1,515
|
7,479
|
7,690
|
7,712
|
Internal services
|
76,403
|
40,610
|
36,665
|
30,106
|
Total of capital spending
|
87,139
|
55,466
|
62,030
|
77,030
|