This page has been archived.
Information identified as archived on the Web is for reference, research or recordkeeping purposes. It has not been altered or updated after the date of archiving. Web pages that are archived on the Web are not subject to the Government of Canada Web Standards. As per the Communications Policy of the Government of Canada, you can request alternate formats on the "Contact Us" page.
The following tables represent financial information for the Canada Firearms Centre.
Financial Resources ($ millions) | Human Resources (FTEs) | |||||
Program Activity |
2008-2009
|
2009-2010
|
2010-2011
|
2008-2009
|
2009-2010
|
2010-2011
|
Firearm Registration
|
13.6
|
13.6
|
13.6
|
130
|
130
|
130
|
Firearms Licensing and Supporting Infrastructure
|
62.9
|
62.9
|
62.9
|
297
|
297
|
297
|
Total*
|
76.5
|
76.5
|
76.5
|
427
|
427
|
427
|
Note: *Reflects CAFC’s budgetary allocations that are included within the RCMP’s Operating, Statutory and Contribution Votes as displayed in its Main Estimates, and a $10M funding reduction related to the waiving a prescribed fee associated with firearms licence renewals. The permanent reduction is subject to a TB condition for a review of funding requirements.
Table 1: Planned Spending and Full Time Equivalents | ||||
($ millions) |
Forecast
Spending 2007-2008 * |
Planned
Spending 2008-2009 |
Planned
Spending 2009-2010 |
Planned
Spending 2010-2011 |
Firearms Licensing and Supporting Infrastructure |
||||
Budgetary | 43.1 |
45.6 | 45.6 | 45.6 |
Statutory (employee benefits plan) | 2.9 | 2.8 | 2.8 | 2.8 |
Contributions | 12.7 | 14.5 | 14.5 | 14.5 |
Sub-total | 58.7 | 62.9 | 62.9 | 62.9 |
Firearm Registration | ||||
Budgetary | 10.7 | 21.0 | 21.0 | 21.0 |
Statutory (employee benefits plan) | 1.0 | 1.3 | 1.3 | 1.3 |
Contributions | 0.0 | 1.3 | 1.3 | 1.3 |
Sub-total | 11.7 | 23.6 | 23.6 | 23.6 |
Included in Main Estimates (gross) | 70.4 | 86.5 | 86.5 | 86.5 |
Less: Respendable revenue | 0.0 | 0.0 | 0.0 | 0.0 |
Total | 70.4 | 86.5 | 86.5 | 86.5 |
Adjustments: | ||||
Funding reduction related to waiving of licensing fees | 0.0 | (10.0) | (10.0) | (10.0) |
Supplementary Estimates: | 5.6 ** | 0.0 | 0.0 | 0.0 |
Budget Announcement: | ||||
Lapse | (12.1) | 0.0 | 0.0 | 0.0 |
Total Adjustments | (6.5) | (10.0) | (10.0) | (10.0) |
Total Planned Spending | 63.9 | 76.5 | 76.5 | 76.5 |
Less: Non-Respendable revenue | 8.1 *** | 22.2 | 24.6 | 24.6 |
Plus: Cost of services received without charge | 4.2 | 3.7 | 4.1 | 4.0 |
Total Spending | 60.0 | 58.0 | 56.0 | 55.9 |
Full-time Equivalents | 403 | 427 | 427 | 427 |
Note: * Forecast spending has been restated to reflect the 2008-2009 revised Program Activity Architecture.
** Included within the Supplementary Estimates for CAFC is $4.0M to enhance screening of first-time firearms licence applicants and $1.6M in Operating Budget Carry Forward.
*** An amnesty for collection of fees from firearm owners who need to renew their licence was announced on May 17, 2006 for a two-year period ending in May 2008, resulting in a significant reduction in planned revenues.
Table 2: Services Received Without Charge | |
($ millions) | 2008-2009 |
Accommodation provided by Public Works and Government Services Canada (PWGSC) | 1.7 |
Contribution covering employees’ share of insurance premiums and expenditures paid by TBS (excluding revolving funds) | 2.0 |
Total 2008-2009 Services received without charge | 3.7 |
Table 3: Sources of Respendable and Non-respendable Revenue | ||||
Non-Respendable Revenue
|
||||
($ millions) |
Forecast Revenue 2007-2008* |
Planned Revenue 2008-2009 |
Planned Revenue 2009-2010 |
Planned Revenue 2010-2011 |
Firearms Licensing and Supporting Infrastructure | ||||
Licensing activities | ||||
Individual licences activities |
5.7
|
19.3
|
21.7
|
21.7
|
Business licences activities |
0.1
|
0.6
|
0.6
|
0.6
|
Non-Resident Declarations |
1.9
|
1.9
|
1.9
|
1.9
|
Miscellaneous (Authorizations, etc) |
0.4
|
0.4
|
0.4
|
0.4
|
Sub-total |
8.1
|
22.2
|
24.6
|
24.6
|
Firearm Registration | ||||
Miscellaneous revenue |
0.0
|
0.0
|
0.0
|
0.0
|
Miscellaneous (as per Public Accounts) |
0.0
|
0.0
|
0.0
|
0.0
|
Total Non-respendable Revenues |
8.1
|
22.2
|
24.6
|
24.6
|
Note: *An amnesty for collection of fees from firearm owners who need to renew their licence was announced on May 17, 2006 for a two-year period ending in May 2008, resulting in a significant decrease in revenue for 2007-2008.
Table 4: User Fees | |||||
Name of User Fee
|
Fee Type
|
Fee Setting Authority
|
Reason for Fee Introduction or Amendment
|
Effective Date of Planned Change To Take Effect
|
Planned Consultation and Review Process
|
Business Licences
|
Regulatory
|
Firearms Fees Regulations
|
N/A
|
N/A
|
See explanation below
|
Individual Licences
|
Regulatory
|
Firearms Fees Regulations
|
N/A
|
N/A
|
See explanation below
|
Registration Certificates
|
Regulatory
|
Firearms Fees Regulations
|
N/A
|
N/A
|
See explanation below
|
Authorizations
|
Regulatory
|
Firearms Fees Regulations
|
N/A
|
N/A
|
See explanation below
|
Non-resident Permits
|
Regulatory
|
Firearms Fees Regulations
|
N/A
|
N/A
|
RCMP will work with CBSA to develop consultation mechanism.
|
Explanations:
Table 5: Major Regulatory Initiatives | |
Regulations
|
Expected Results
|
The following Regulations pertaining to Bill C-10A (An Act to amend the Firearms Act and Criminal Code) have not been implemented:
|
The purpose of the Regulations are:
|
Table 6: Details on Transfer Payments Programs | ||||
($ millions) |
Forecast
Spending 2007-2008 |
Planned
Spending 2008-2009 |
Planned
Spending 2009-2010 |
Planned
Spending 2010-2011 |
Contributions | ||||
Firearms Licensing and Supporting Infrastructure | ||||
Contributions to the provinces and territories and to Aboriginal and/or other communities and organizations (not for profit) | 12.8 | 14.5 | 14.5 | 14.5 |
Firearm Registration | ||||
Contributions to the provinces and territories and to Aboriginal and/or other communities and organizations (not for profit) | 0.0 | 1.3 | 1.3 | 1.3 |
Total Contributions | 12.8 | 15.8 | 15.8 | 15.8 |
Table 7: Alternative Service Delivery | |||
A stop work order was issued to CGI Ltd. in relation to an upgrade to the Canadian Firearms Information System (CFIS II), in April 2006 and the contract was terminated in October 2006. A proposal to outsource the business operations of the Central Processing Site in Miramichi, NB is no longer being considered. | |||
Name of ASD Initiative
|
Current Status
|
Projected Implementation Date
|
Contact
|
Canada Firearms Centre – operation of the Central Processing Site (CPS) in Miramichi, New Brunswick
|
Cancelled
|
N/A
|
Information concerning the status of the Alternative Service Delivery (ASD) initiative can be found online at:
www.tbs-sct.gc.ca/est-pre/20062007/p3a_e.asp
Table 8: Evaluations | ||||
1. Name of Evaluation
|
2. Evaluation Type
|
3. Status
|
4. Expected Completion Date
|
5. Electronic Link to Internal Audit and Evaluation Plan:
|
Canadian Firearms Program
|
Formative Evaluation
|
Ongoing
|
April 2008
|
N/A
|
Table 9: Internal Audits | ||||
1. Name of Internal Audit
|
2. Audit Type
|
3. Status
|
4. Expected Completion Date
|
5. Electronic Link to Report
|
Canada Firearms Centre
|
Assurance Engagement
|
Ongoing
|
May 2008
|
N/A
|
Table 11: Canadian Firearms Program: Federal Government Costs and Anticipated Planned Spending Requirements | |||||
In response to Recommendation 4.27 of the May 2006 Auditor General Report on the Canadian Firearms Program, direct and indirect costs are defined as follows:
Direct Costs: represent those reimbursed by CAFC to its partners for services/activities provided in support of the Program and agreed upon through a Memorandum of Agreement.
Indirect Costs: certain costs of the Canadian Firearms Program incurred by federal partners that are not reimbursed by CAFC (see Auditor General Report – Definitions). Indirect costs can be sub-divided into two categories: those costs incurred and not reimbursed by the Centre. An example would be collective bargaining salary increases that are passed on to departments by Treasury Board or, overhead costs for ministerial or infrastructure support. Secondly, indirect costs can be those that are received without charge such as accommodation and employee benefits to, for example, the Public Service Dental Plan. |
|||||
Organization ($ millions) |
Past Expenditure
(1995-1996 to 2006-2007) |
Forecast Spending
2007-2008 |
Planned
Spending 2008-2009 |
Planned
Spending 2009-2010 |
Planned
Spending 2010-2011 |
Direct Costs: | |||||
Canada Firearms Centre |
726.1
|
48.5
|
58.2
|
58.2
|
58.2
|
Royal Canadian Mounted Police 1 |
117.2
|
0.0
|
0.0
|
0.0
|
0.0
|
Other Federal Government Departments (costs reimbursed by CAFC): | |||||
Canada Border Services Agency |
22.3
|
1.7
|
1.7
|
1.7
|
1.7
|
Department of Justice |
2.0
|
0.8
|
0.8
|
0.8
|
0.8
|
Public Works and Government Services Canada |
1.8
|
0.1
|
0.0
|
0.0
|
0.0
|
Human Resources Development Canada 2 |
32.7
|
0.0
|
0.0
|
0.0
|
0.0
|
Transfer payments to Provinces |
202.0
|
12.6
|
15.5
|
15.5
|
15.5
|
Contribution payments to Aboriginal Communities, Other Communities |
2.0
|
0.2
|
0.3
|
0.3
|
0.3
|
Total Direct Costs: |
1,106.1
|
63.9
|
76.5
|
76.5
|
76.5
|
Costs not reimbursed by Canada Firearms Centre: | |||||
Public Safety & Emergency Preparedness Canada |
1.5
|
0.3
|
0.3
|
0.3
|
0.3
|
Royal Canadian Mounted Police |
4.3
|
0.0
|
0.0
|
0.0
|
0.0
|
Royal Canadian Mounted Police – NWEST |
8.5
|
0.0
|
0.0
|
0.0
|
0.0
|
Canada Border Services Agency |
7.4
|
0.0
|
0.0
|
0.0
|
0.0
|
Correctional Service Canada |
45.5
|
9.3
|
9.3
|
9.3
|
9.3
|
National Parole Board |
6.0
|
0.9
|
0.9
|
0.9
|
0.9
|
Department of Justice |
11.1
|
0.0
|
0.0
|
0.0
|
0.0
|
International Trade Canada |
0.4
|
0.0
|
0.0
|
0.0
|
0.0
|
Public Works & Government Services Canada |
16.8
|
2.1
|
1.7
|
2.1
|
2.0
|
Other |
10.9
|
1.8
|
2.0
|
2.0
|
2.0
|
Total Indirect Costs: |
112.4
|
14.4
|
14.2
|
14.6
|
14.5
|
Total Program Costs |
1,281.5
|
78.3
|
90.7
|
91.1
|
91.0
|
Net Revenues 3 |
(128.4)
|
(8.1)
|
(22.2)
|
(24.6)
|
(24.6)
|
Net Program Costs |
1,090.1
|
70.2
|
68.5
|
66.5
|
66.4
|
Note: 1 Reflects direct costs reimbursed by DOJ/CAFC prior to May 17, 2006 to the RCMP. Starting with 2006-2007, direct and indirect costs incurred by the RCMP in support of the Firearms Program will be included within CAFC’s direct operating costs.
2 HRDC no longer provides support services to CAFC for the Central Processing Site in Miramichi, N.B.
3 Revenues are credited to the Consolidated Revenue Fund and are not available as offsets to expenditures.
Note: Please refer to Table on Horizontal Initiatives for explanations of expected results, planned spending and indirect costs not reimbursed by CAFC reported by the Centre's federal partners to substantiate estimated planned spending requirements related to the delivery of their portion of the Firearms Program. Expenditures are rounded to the nearest one hundred thousand, e.g.
$75,000 is rounded up to $0.1 million, and $45,000 is rounded down to $0.0 million.