Français | Contact Us | Help | Search | Canada Site | |
What's New | News Releases | Library | Employment | Events |
|
FINANCIAL
|
|
Forecast |
2001-02 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
---|---|---|---|---|---|---|
Appropriations | ||||||
Program Expenditures Vote | 325.6 | 269.5 | 257.4 | 264.1 | 256.1 | 252.1 |
Payment to the New National Parks and National Historic Sites Account | 10.0 | 6.5 | 5.1 | 5.5 | 5.1 | 5.1 |
(S)* Expenditures equivalent to Operating Revenues | 63.8 | 63.5 | 63.9 | 63.9 | 63.9 | 63.9 |
(S) Parks Canada Enterprise Units Revolving Fund | -1.7 | -1.7 | -1.7 | -1.7 | -1.7 | -1.7 |
(S) Townsites Revolving Fund | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
(S) Contributions to Employee Benefit Plans | 30.7 | 32.5 | 32.5 | 32.4 | 32.4 | 32.4 |
Total Appropriations | 428.8 | 370.7 | 357.6 | 364.2 | 356.2 | 352.2 |
Vote-Netted Revenues | ||||||
Parks Canada Enterprise Units Revolving Fund | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 |
Townsites Revolving Fund | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 |
Total Vote-Netted Revenues | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 |
TOTAL FUNDING | 444.2 | 386.1 | 373.0 | 379.6 | 371.6 | 367.6 |
*(S) Statutory |
|
Forecast |
2001-02 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
---|---|---|---|---|---|---|
Payment from Appropriations | 10.0 | 6.5 | 5.1 | 5.1 | 5.1 | 5.1 |
Revenues to the New National Parks and National Historic Sites Account | ||||||
Sales of Land and Buildings | 1.0 | 1.0 | 0.5 | 0.5 | 0.5 | 0.5 |
Total revenues to the New National Parks and National Historic Sites Account | 1.0 | 1.0 | 0.5 | 0.5 | 0.5 | 0.5 |
TOTAL INCOME | 11.0 | 7.5 | 5.6 | 5.6 | 7.1 | 5.6 |
|
Forecast |
2001-02 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
---|---|---|---|---|---|---|
Operational Revenues | ||||||
Entrance Fees | 28.0 | 28.4 | 28.5 | 28.5 | 28.5 | 28.5 |
Recreational Fees | 19.8 | 19.1 | 19.4 | 19.4 | 19.4 | 19.4 |
Rents from Land, Buildings, and Concessions | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 |
Other | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 |
Total Operational Revenues | 63.8 | 63.5 | 63.9 | 63.9 | 63.9 | 63.9 |
Townsites Revolving Fund | ||||||
Municipal Fees | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 |
Subsidies | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 | 6.2 |
Total Townsites Revolving Fund | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 | 10.1 |
Enterprise Units Revolving Fund | ||||||
Hot Springs Revenues | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 |
Golf Course Revenues | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
Total Enterprise Units Revolving Fund | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 |
SUB-TOTAL | 72.9 | 78.9 | 79.3 | 79.3 | 79.3 | 79.3 |
NEW NATIONAL PARKS AND NATIONAL HISTORIC SITES ACCOUNT | ||||||
Sales of Land and Buildings | 1.0 | 1.0 | 0.5 | 0.5 | 0.5 | 0.5 |
TOTAL NEW NATIONAL PARKS AND NATIONAL HISTORIC SITES ACCOUNT | 1.0 | 1.0 | 0.5 | 0.5 | 0.5 | 0.5 |
GROSS REVENUES | 80.2 | 79.9 | 79.8 | 79.8 | 79.8 | 79.8 |
REVENUES NET OF REVOLVING FUND SUBSIDIES | 74.0 | 73.7 | 73.6 | 73.6 | 73.6 | 73.6 |
|
Forecast |
2001-02 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
---|---|---|---|---|---|---|
Stewardship of National Heritage Places | ||||||
Establishment of National Heritage Places |
24.8 | 20.7 | 20.0 | 20.3 | 19.9 | 19.7 |
Heritage Resources Protection | 157.6 | 131.4 | 127.1 | 129.3 | 126.5 | 125.0 |
Heritage Presentation | 42.8 | 35.7 | 34.5 | 35.1 | 34.3 | 34.0 |
Sub-Total | 225.2 | 187.8 | 181.6 | 184.7 | 180.7 | 178.7 |
Use and Enjoyment by Canadians | ||||||
Visitors Services | 125.5 | 109.2 | 102.3 | 106.5 | 102.5 | 100.5 |
Townsites | 20.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 |
Through Highways | 22.0 | 22.0 | 22.0 | 22.0 | 22.0 | 22.0 |
Sub-Total | 167.5 | 150.2 | 143.3 | 147.5 | 143.5 | 141.5 |
Corporate Services | ||||||
Management of Parks Canada | 40.5 | 37.1 | 37.1 | 36.4 | 36.4 | 36.4 |
People Management | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 |
Sub-Total | 51.5 | 48.1 | 48.1 | 47.4 | 47.4 | 47.4 |
TOTAL | 444.2 | 386.1 | 373.0 | 379.6 | 371.6 | 367.6 |
|
Forecast |
2001-02 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
---|---|---|---|---|---|---|
Type of Expenditures | ||||||
Salaries and Wages | 170.4 | 171.0 | 171.0 | 171.1 | 171.1 | 171.1 |
Employee Benefit Plans | 31.4 | 33.2 | 33.2 | 33.1 | 33.1 | 33.1 |
Operating Goods and Services | 128.9 | 121.0 | 121.0 | 125.5 | 125.5 | 125.5 |
Capital | 107.6 | 59.0 | 46.3 | 49.3 | 41.3 | 37.3 |
Grants and Contributions | 5.9 | 1.9 | 1.5 | 0.6 | 0.6 | 0.6 |
TOTAL * | 444.2 | 386.1 | 373.0 | 379.6 | 371.6 | 367.6 |
NEW NATIONAL PARKS AND NATIONAL HISTORIC SITES ACCOUNT | ||||||
Type of Expenditures | ||||||
Capital | 6.2 | 3.2 | 1.7 | 2.6 | 2.6 | 2.6 |
Planning/ Negotiating New National Parks and National Sites |
2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 |
Contributions (Cost-Sharing) | 2.2 | 1.7 | 1.3 | 0.4 | 0.4 | 0.4 |
TOTAL | 11.0 | 7.5 | 5.6 | 5.6 | 5.6 | 5.6 |
* Totals include expenditures out of the New National Parks and National Historic Sites account |
|
Forecast |
2001-02 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
---|---|---|---|---|---|---|
Stewardship of National Heritage Places | ||||||
Northwest Territories | ||||||
Tuktut Nogait West Development | 5.9 | 3.6 | 1.3 | 0.5 | 0.5 | - |
Nunavut | ||||||
Sirmilik Development | 6.0 | 1.0 | 0.9 | 0.9 | 0.9 | 2.3 |
British Columbia | ||||||
Gwaii Haanas Development | 20.0 | 18.0 | 1.7 | 0.3 | - | - |
Gulf of Georgia Cannery Restoration and Development | 7.6 | 7.2 | 0.4 | - | - | - |
Ontario | ||||||
Bruce Peninsula Land Acquisition | 13.5 | 6.2 | 0.3 | 0.3 | 0.3 | 6.4 |
Quebec | ||||||
Lachine Canal Heritage Commemoration | 6.9 | 2.4 | 1.8 | 1.6 | 1.1 | - |
Lachine Canal Locks and Bridge Clearance | 25.3 | 17.4 | 7.0 | 0.4 | 0.5 | - |
Lachine Canal Peel Basin Excavation | 5.0 | 4.0 | 1.0 | - | - | - |
Fortifications de Québec Nouvelles casernes | 12.1 | 11.8 | 0.4 | - | - | - |
Fort Temiscamingue's Implementation | 3.6 | 3.1 | 0.2 | 0.1 | 0.1 | 0.1 |
Grosse Île & Irish Memorial Site Development | 19.1 | 18.5 | 0.6 | - | - | - |
Saguenay Marine Park Development | 29.3 | 25.1 | 1.3 | 1.2 | 1.2 | 0.5 |
Nova Scotia | ||||||
Fortress of Louisbourg Sprinkler System Replacement | 7.5 | 5.2 | 1.1 | 0.9 | 0.0 | - |
Fortress of Louisbourg - Roofing Kings Bastion | 2.7 | - | 0.3 | 1.0 | 1.3 | - |
Use and Enjoyment by Canadians | ||||||
British Columbia | ||||||
Mount Revelstoke Glacier - Trans Canada Highway Snowshed Lighting | 2.5 | - | 1.0 | 1.5 | - | - |
Alberta | ||||||
Banff - Icefield Parkway Repair | 2.1 | - | 2.1 | - | - | - |
Saskatchewan | ||||||
Prince Albert National Park of Canada Waskesiu Sewage Treatment Plant | 3.7 | 1.2 | 2.0 | 0.5 | - | - |
Manitoba | ||||||
Wapusk Visitor Reception Centre | 3.1 | 0.5 | 1.8 | 0.8 | - |
Return to the Table of Contents
|
Last Updated: 2002-08-23 | Important Notices |