Cette page a été archivée.
Information archivée dans le Web à des fins de consultation, de recherche ou de tenue de documents. Cette dernière n’a aucunement été modifiée ni mise à jour depuis sa date de mise en archive. Les pages archivées dans le Web ne sont pas assujetties aux normes qui s’appliquent aux sites Web du gouvernement du Canada. Conformément à la Politique de communication du gouvernement du Canada, vous pouvez demander de recevoir cette information dans tout autre format de rechange à la page « Contactez-nous ».
Le Guide pour la préparation des présentations au Conseil du Trésor de 2014 contient le formulaire de présentation révisé, les rôles et les responsabilités des intervenants, un guide d’établissement des coûts amélioré, des outils à l’intention des rédacteurs de présentations et de nouvelles normes de service pour les présentations. Les ministères et les organismes ont jusqu’au 1er avril 2014 pour mettre pleinement en œuvre la version mise à jour du Guide.
Néanmoins, conformément à la Ligne directrice sur l’attestation du dirigeant principal des finances pour les présentations au Cabinet, la lettre d’attestation du DPF doit être annexée à toutes les présentations ayant des répercussions financières, à compter du 1er janvier 2014.
Dollars |
Fiscal Year / Exercice |
||||||
---|---|---|---|---|---|---|---|
2007-2008 |
2008-2009 |
2009-2010 |
2010-2011 |
Total |
Ongoing / et exercices suivants |
||
New funding (including vote transfers) and adjustments to vote-netted revenue / Nouveau financement (y compris les transferts de cr�dits) et rajustements des recettes nettes en vertu d'un cr�dit |
|||||||
Golf Course Canada / Terrains de golf Canada |
|||||||
Vote / Cr�dit 1 (Operating Expenditures / D�penses de fonctionnement) |
|||||||
|
Personnel |
900,000 |
950,000 |
950,000 |
2,150,000 |
4,950,000 |
1,150,000 |
|
Operating & Maintenance / Fonctionnement et entretien |
800,000 |
840,000 |
920,000 |
1,920,000 |
4,480,000 |
920,000 |
|
EBP / RASE @ 20% |
180,000 |
190,000 |
190,000 |
430,000 |
990,000 |
230,000 |
|
Subtotal / Total partiel |
1,880,000 |
1,980,000 |
2,060,000 |
4,500,000 |
10,420,000 |
2,300,000 |
|
Vote Netted Revenue / |
- |
- |
- |
(2,000,000 ) |
(2,000,000 ) |
- |
|
Total Vote / Cr�dit 1 |
1,880,000 |
1,980,000 |
2,060,000 |
2,500,000 |
8,420,000 |
2,300,000 |
Vote / Cr�dit 5 (Capital Expenditures / D�penses en capital) |
|||||||
|
Personnel |
2,000,000 |
4,000,000 |
16,000,000 |
- |
22,000,000 |
- |
|
Other / Autre |
2,600,000 |
1,200,000 |
12,800,000 |
- |
16,600,000 |
- |
|
EBP / RASE @ 20% |
400,000 |
800,000 |
3,200,000 |
- |
4,400,000 |
- |
|
Total Vote / Cr�dit 5 |
5,000,000 |
6,000,000 |
32,000,000 |
- |
43,000,000 |
- |
Vote/Cr�dit 10 (Grants and Contributions / Subventions et contributions) |
10,000,000 |
15,000,000 |
20,000,000 |
- |
45,000,000 |
- |
|
Total Votes / Cr�dits |
16,880,000 |
22,980,000 |
54,060,000 |
2,500,000 |
96,420,000 |
2,300,000 |
|
Accommodation / locaux |
390,000 |
656,500 |
2,229,500 |
149,500 |
3,425,500 |
149,500 |
|
Other Statutory Items / Autres �l�ments l�gislatifs |
- |
- |
- |
- |
- |
- |
|
Total |
17,270,000 |
23,636,500 |
56,289,500 |
2,649,500 |
99,845,500 |
2,449,500 |
|
Department of Golf Course Security / Minist�re de la s�curit� des terrains de golf |
|||||||
Vote / Cr�dit 30 (Operating Expenditures / D�penses de fonctionnement) |
|||||||
|
Personnel |
100,000 |
100,000 |
200,000 |
- |
400,000 |
- |
|
Operating & Maintenance / Fonctionnement et entretien |
- |
- |
- |
- |
- |
- |
|
EBP / RASE @ 20% |
20,000 |
20,000 |
40,000 |
- |
80,000 |
- |
|
Total Vote / Cr�dit 30 |
120,000 |
120,000 |
240,000 |
- |
480,000 |
- |
Total new funding (all departments) / |
17,390,000 |
23,756,500 |
56,529,500 |
2,649,500 |
100,325,500 |
2,449,500 |
|
Existing funding (excluding vote transfers) / Financement courant (transferts de cr�dits non compris) |
|||||||
Golf Course Canada / Terrains de golf Canada |
|||||||
Vote / Cr�dit 5 (Capital Expenditures / D�penses en capital) |
|||||||
|
Personnel |
500,000 |
750,000 |
12,000,000 |
- |
13,250,000 |
- |
|
Other / Autre |
2,010,000 |
5,343,500 |
21,421,000 |
- |
28,774,500 |
- |
|
EBP / RASE @ 20% |
100,000 |
150,000 |
2,400,000 |
- |
2,650,000 |
- |
|
Total Vote / Cr�dit 5 |
2,610,000 |
6,243,500 |
35,821,000 |
- |
44,674,500 |
- |
Total existing funding (all departments) / Total – financement courant |
2,610,000 |
6,243,500 |
35,821,000 |
- |
44,674,500 |
- |
|
Grand total |
20,000,000 |
30,000,000 |
92,350,500 |
2,649,500 |
145,000,000 |
2,449,500 |
Dollars |
Fiscal Year / Exercice |
||||||
---|---|---|---|---|---|---|---|
2007-2008 |
2008-2009 |
2009-2010 |
2010-2011 |
Total |
ongoing / et exercices suivants |
||
Golf Course Canada / Terrains de golf Canada |
|||||||
New funding / Nouveau financement |
|||||||
Vote / Cr�dit 5 (Capital Expenditures / D�penses en capital) |
|
|
|
|
|||
|
Personnel |
2,000,000 |
4,000,000 |
16,000,000 |
- |
22,000,000 |
- |
|
Other / Autre |
2,600,000 |
1,200,000 |
12,800,000 |
- |
16,600,000 |
- |
|
EBP / RASE @ 20% |
400,000 |
800,000 |
3,200,000 |
- |
4,400,000 |
- |
|
Total Vote / Cr�dit 5 |
5,000,000 |
6,000,000 |
32,000,000 |
- |
43,000,000 |
- |
Accommodation / locaux |
260,000 |
520,000 |
2,080,000 |
|
2,860,000 |
|
|
Total existing funding / Total – financement courant |
5,260,000 |
6,520,000 |
34,080,000 |
- |
45,860,000 |
- |
|
Existing funding (excluding vote transfers) / |
|||||||
Golf Course Canada / Terrains de golf Canada |
|||||||
Vote/Cr�dit 5 (Capital Expenditures / D�penses en capital) |
|||||||
|
Personnel |
500,000 |
750,000 |
12,000,000 |
- |
13,250,000 |
- |
|
Other / Autre |
2,010,000 |
5,343,500 |
21,421,000 |
- |
28,774,500 |
- |
|
EBP / RASE @ 20% |
100,000 |
150,000 |
2,400,000 |
- |
2,650,000 |
- |
|
Total Vote / Cr�dit 5 |
2,610,000 |
6,243,500 |
35,821,000 |
- |
44,674,500 |
- |
Total existing funding (all departments) / Total (tous les minist�res) |
2,610,000 |
6,243,500 |
35,821,000 |
- |
44,674,500 |
- |
|
Goods and Services Tax (GST) / Taxe sur les produits et services (TPS) |
276,600 |
392,610 |
2,053,260 |
- |
2,722,470 |
- |
|
Grand Total |
8,146,600 |
13,156,110 |
71,954,260 |
- |
93,256,970 |
- |
Source of Funds: Fiscal Framework / Source des fonds : Cadre financier |
|||||||
---|---|---|---|---|---|---|---|
Special Purpose Allotment: Green Acres Golf Course / Affectation � fins particuli�res : Terrain de golf Les Arpents verts |
|||||||
Program Activity / |
Vote 1 Operating Expenditures / |
||||||
Operating / |
Operating / |
Employee Benefit Plans / R�gimes d'avantages sociaux des employ�s |
Total |
||||
Personnel |
Operating and Maintenance / |
Personnel |
Operating and Maintenance / |
||||
*1 Designates funding as ongoing / financement des exercices suivants. |
|||||||
Establish Golf Courses / Cr�er des terrains de golf |
|||||||
|
FY / EX 2007-2008 |
- |
- |
500,000 |
400,000 |
100,000 |
1,000,000 |
|
FY / EX 2008-2009 |
- |
- |
1,000,000 |
800,000 |
200,000 |
2,000,000 |
|
FY / EX 2009-2010 *1 |
- |
- |
650,000 |
520,000 |
130,000 |
1,300,000 |
Subtotal PA / Total partiel AP |
- |
- |
2,150,000 |
1,720,000 |
430,000 |
4,300,000 |
|
Promote Public Appreciation and Understanding of Golf / |
|||||||
|
FY / EX 2007-2008 |
500,000 |
400,000 |
- |
- |
100,000 |
1,000,000 |
|
FY / EX 2008-2009 |
50,000 |
40,000 |
- |
- |
10,000 |
100,000 |
|
FY / EX 2009-2010 *1 |
500,000 |
400,000 |
- |
- |
100,000 |
1,000,000 |
Subtotal PA / Total partiel AP |
1,050,000 |
840,000 |
- |
- |
210,000 |
2,100,000 |
|
Total |
|
|
|
|
|
|
|
|
FY / EX 2007-2008 |
500,000 |
400,000 |
500,000 |
400,000 |
200,000 |
2,000,000 |
|
FY / EX 2008-2009 |
50,000 |
40,000 |
1,000,000 |
800,000 |
210,000 |
2,100,000 |
|
FY / EX 2009-2010 *1 |
500,000 |
400,000 |
650,000 |
520,000 |
230,000 |
2,300,000 |
Total |
1,050,000 |
840,000 |
2,150,000 |
1,720,000 |
640,000 |
6,400,000 |
Source of Funds: Fiscal Framework / Source des fonds : Cadre financier |
|||||
---|---|---|---|---|---|
Program Activity / |
Vote 5 Capital Expenditures / |
||||
Operating / |
Employee Benefit Plans / R�gimes d'avantages sociaux des employ�s |
Total |
|||
Personnel |
Other / |
||||
Establish Golf Courses / Cr�er des terrains de golf |
|||||
|
FY / EX 2007-2008 |
1,000,000 |
1,300,000 |
200,000 |
2,500,000 |
|
FY / EX 2008-2009 |
2,000,000 |
600,000 |
400,000 |
3,000,000 |
|
FY / EX 2009-2010 |
10,000,000 |
12,000,000 |
2,000,000 |
24,000,000 |
Subtotal PA / Total partiel AP |
13,000,000 |
13,900,000 |
2,600,000 |
29,500,000 |
|
Promote Public Appreciation and Understanding of Golf / |
|||||
|
FY / EX 2007-2008 |
1,000,000 |
1,300,000 |
200,000 |
2,500,000 |
|
FY / EX 2008-2009 |
2,000,000 |
600,000 |
400,000 |
3,000,000 |
|
FY / EX 2009-2010 |
6,000,000 |
800,000 |
1,200,000 |
8,000,000 |
Subtotal PA / Total partiel AP |
9,000,000 |
2,700,000 |
1,800,000 |
13,500,000 |
|
Total |
|
|
|
|
|
|
FY / EX 2007-2008 |
2,000,000 |
2,600,000 |
400,000 |
5,000,000 |
|
FY / EX 2008-2009 |
4,000,000 |
1,200,000 |
800,000 |
6,000,000 |
|
FY / EX 2009-2010 |
16,000,000 |
12,800,000 |
3,200,000 |
32,000,000 |
Total |
22,000,000 |
16,600,000 |
4,400,000 |
43,000,000 |
Source of Funds: Fiscal Framework / Source des fonds : Cadre financier |
||||
---|---|---|---|---|
Program Activity / Activit� de programme |
Land and Capital-related expenses (which are not subject to amortization) / Terrains et d�penses en capital connexes (sauf amortissement) |
Amortization / Amortissement |
Total Capital / Co�t total des immobilisations |
|
(dollars) |
||||
Establish Golf Courses / Cr�er des terrains de golf |
||||
|
FY / EX 2007-2008 |
1,000,000 |
- |
1,000,000 |
|
FY / EX 2008-2009 |
2,000,000 |
- |
2,000,000 |
|
FY / EX 2009-2010 |
1,000,000 |
- |
1,000,000 |
|
FY / EX 2010-2011 |
- |
4,000,000 |
4,000,000 |
|
FY / EX 2011-2012 |
- |
3,500,000 |
3,500,000 |
|
FY / EX 2012-2013 |
- |
3,000,000 |
3,000,000 |
|
FY / EX 2013-2014 |
- |
3,000,000 |
3,000,000 |
|
FY / EX 2014-2015 |
- |
3,000,000 |
3,000,000 |
|
FY / EX 2015-2016 |
- |
3,000,000 |
3,000,000 |
|
FY / EX 2016-2017 |
- |
3,000,000 |
3,000,000 |
|
FY / EX 2017-2018 |
- |
3,000,000 |
3,000,000 |
Subtotal PA / Total partiel AP |
4,000,000 |
25,500,000 |
29,500,000 |
|
Promote Public Appreciation and Understanding of Golf / |
||||
|
FY / EX 2007-2008 |
1,000,000 |
- |
1,000,000 |
|
FY / EX 2008-2009 |
2,000,000 |
- |
2,000,000 |
|
FY / EX 2009-2010 |
1,000,000 |
- |
1,000,000 |
|
FY / EX 2010-2011 |
- |
1,500,000 |
1,500,000 |
|
FY / EX 2011-2012 |
- |
1,500,000 |
1,500,000 |
|
FY / EX 2012-2013 |
- |
1,500,000 |
1,500,000 |
|
FY / EX 2013-2014 |
- |
1,000,000 |
1,000,000 |
|
FY / EX 2014-2015 |
- |
1,000,000 |
1,000,000 |
|
FY / EX 2015-2016 |
- |
1,000,000 |
1,000,000 |
|
FY / EX 2016-2017 |
- |
1,000,000 |
1,000,000 |
|
FY / EX 2017-2018 |
- |
1,000,000 |
1,000,000 |
Subtotal PA / Total partiel AP |
4,000,000 |
9,500,000 |
13,500,000 |
|
Total |
8,000,000 |
35,000,000 |
43,000,000 |
Source of Funds: Fiscal Framework / Source des fonds : Cadre financier |
||
---|---|---|
Program Activity / |
PWGSC Accommodation Costs / |
|
*2 Designates funding as ongoing / financement des exercices suivants. |
||
Establish Golf Courses / Cr�er des terrains de golf |
||
|
FY / EX 2007-2008 |
195,000 |
|
FY / EX 2008-2009 |
390,000 |
|
FY / EX 2009-2010 |
1,384,500 |
|
FY / EX 2010-2011 *2 |
84,500 |
Subtotal PA / Total partiel AP |
2,054,000 |
|
Promote Public Appreciation and Understanding of Golf / |
||
|
FY / EX 2007-2008 |
195,000 |
|
FY / EX 2008-2009 |
266,500 |
|
FY / EX 2009-2010 |
845,000 |
|
FY / EX 2010-2011 *2 |
65,000 |
Subtotal PA / Total partiel AP |
1,371,500 |
|
Total |
|
|
|
FY / EX 2007-2008 |
390,000 |
|
FY / EX 2008-2009 |
656,500 |
|
FY / EX 2009-2010 |
2,229,500 |
|
FY / EX 2010-2011 *2 |
149,500 |
Total |
3,425,500 |
Source of Funds: Fiscal Framework / Source des fonds : Cadre financier |
||||
---|---|---|---|---|
Grant name: Payment to the Province of New Topia for Municipal Rural Infrastructure / Nom de la subvention : Paiment � la province du Nouveau-Topia pour financer l'infrastructure municipale rurale |
||||
Program Activity / |
Vote 10 Grants and Contributions / |
|||
Grants / Subventions |
Contributions |
Total |
||
Golf Course Grants for Surrounding Area Infrastructure / Subventions pour terrains de golf destin�es � l'infrastructure des lieux avoisinants |
||||
|
FY / EX 2007-2008 |
10,000,000 |
- |
10,000,000 |
|
FY / EX 2008-2009 |
15,000,000 |
- |
15,000,000 |
|
FY / EX 2009-2010 |
20,000,000 |
- |
20,000,000 |
Subtotal PA / Total partiel AP |
45,000,000 |
- |
45,000,000 |
|
Total |
45,000,000 |
- |
45,000,000 |
Source of Funds: Treasury Board Vote 5 / |
||||
---|---|---|---|---|
Program Activity / |
Vote 5 Capital Expenditures / |
|||
Personnel |
Other / Autre |
Total |
||
Establish Golf Courses / Cr�er des terrains de golf |
||||
|
FY / EX 2007-2008 |
- |
1,500,000 |
1,500,000 |
Subtotal PA / Total partiel AP |
- |
1,500,000 |
1,500,000 |
|
Promote Public Appreciation and Understanding of Golf / |
||||
|
FY / EX 2007-2008 |
- |
500,000 |
500,000 |
Subtotal PA / Total partiel AP |
- |
500,000 |
500,000 |
|
Total |
||||
|
FY / EX 2007-2008 |
|
2,000,000 |
2,000,000 |
Total |
- |
2,000,000 |
2,000,000 |
Frozen Allotment: Green Acres / Affectation bloqu�e : Les Arpents verts |
||||
---|---|---|---|---|
Program Activity / |
Vote 5 Capital Expenditures / |
|||
Personnel |
Other / Autre |
Total |
||
Establish Golf Courses / Cr�er des terrains de golf |
||||
|
FY / EX 2007-2008 |
250,000 |
250,000 |
500,000 |
|
FY / EX 2008-2009 |
500,000 |
500,000 |
1,000,000 |
Subtotal PA / Total partiel AP |
750,000 |
750,000 |
1,500,000 |
|
Promote Public Appreciation and Understanding of Golf / |
||||
|
FY / EX 2007-2008 |
250,000 |
250,000 |
500,000 |
|
FY / EX 2008-2009 |
500,000 |
500,000 |
1,000,000 |
Subtotal PA / Total partiel AP |
750,000 |
750,000 |
1,500,000 |
|
Total |
||||
|
FY / EX 2007-2008 |
500,000 |
500,000 |
1,000,000 |
|
FY / EX 2008-2009 |
1,000,000 |
1,000,000 |
2,000,000 |
Total |
1,500,000 |
1,500,000 |
3,000,000 |
Program Activity / |
Vote 1 Operating Expenditures / |
||||
---|---|---|---|---|---|
Operating / |
Employee Benefit Plans / R�gimes d'avantages sociaux des employ�s |
Total |
|||
Personnel |
Operating and Maintenance / Fonctionnement et entretien |
||||
Establish Golf Courses / Cr�er des terrains de golf |
|||||
|
FY / EX 2007-2008 |
50,000 |
- |
10,000 |
60,000 |
|
FY / EX 2008-2009 |
50,000 |
- |
10,000 |
60,000 |
|
FY / EX 2009-2010 |
100,000 |
- |
20,000 |
120,000 |
Subtotal PA / Total partiel AP |
200,000 |
- |
40,000 |
240,000 |
|
Promote Public Appreciation and Understanding of Golf / |
|||||
|
FY / EX 2007-2008 |
50,000 |
- |
10,000 |
60,000 |
|
FY / EX 2008-2009 |
50,000 |
- |
10,000 |
60,000 |
|
FY / EX 2009-2010 |
100,000 |
- |
20,000 |
120,000 |
Subtotal PA / Total partiel AP |
200,000 |
- |
40,000 |
240,000 |
|
Total |
|||||
|
FY / EX 2007-2008 |
100,000 |
- |
20,000 |
120,000 |
|
FY / EX 2008-2009 |
100,000 |
- |
20,000 |
120,000 |
|
FY / EX 2009-2010 |
200,000 |
- |
40,000 |
240,000 |
Total |
400,000 |
- |
80,000 |
480,000 |
Program Activity / |
Vote 30 Operating Expenditures / |
||||
---|---|---|---|---|---|
Operating / |
Employee Benefit Plans / R�gimes d'avantages sociaux des employ�s |
Total |
|||
Personnel |
Operating and Maintenance / Fonctionnement et entretien |
||||
Contribute to Canadian government, society and international community in accordance with Canadian interests and values / Apporter une contribution � la soci�t� et au gouvernement du Canada ainsi qu'� la communaut� internationale en accord avec les int�r�ts et les valeurs du Canada |
|||||
|
FY / EX 2007-2008 |
100,000 |
- |
20,000 |
120,000 |
|
FY / EX 2008-2009 |
100,000 |
- |
20,000 |
120,000 |
|
FY / EX 2009-2010 |
200,000 |
- |
40,000 |
240,000 |
Subtotal PA / Total partiel AP |
400,000 |
- |
80,000 |
480,000 |
|
Total |
400,000 |
- |
80,000 |
480,000 |
Program Activity / |
Vote 1 Operating Expenditures / |
|||||
---|---|---|---|---|---|---|
Operating / |
Employee Benefit Plans / R�gimes d'avantages sociaux des employ�s |
Vote Netted Revenue / Revenus nets en vertu d'un cr�dit |
Total |
|||
Personnel |
Operating and Maintenance / Fonctionnement et entretien |
|||||
Maintain and Run Golf Course Canada's Various Rural Golf
Courses / |
||||||
|
FY / EX 2010-2011 |
1,000,000 |
1,000,000 |
200,000 |
(2,000,000 ) |
200,000 |
Subtotal PA / Total partiel AP |
1,000,000 |
1,000,000 |
200,000 |
(2,000,000 ) |
200,000 |
|
Total |
1,000,000 |
1,000,000 |
200,000 |
(2,000,000 ) |
200,000 |