|
Based on this assessment, the Panel considers the most relevant comparison to be between what provinces would receive if the Panel’s formula were adopted against what they would receive if the 2004 Renewal
formula were used with aggregate entitlements as legislated under the New Framework. Both formulas use the same two-year data lag and a weighted three-year moving average.
- Table 4 compares 2007–08 Equalization entitlements under the two formulas.
- Tables 5 and 6 compare 2006–07 and 2005–06 Equalization entitlements under the two formulas to assess the robustness of these results.
- Figure 1 summarizes the results of these three tables.
- Table 7 provides an additional perspective by comparing what provinces would receive under the Panel’s formula in 2007–08 against what they are expected to receive in 2006–07 based on the
extended New Framework announced by the federal Minister of Finance in November 2005.

Table 4 – Formula-to-Formula Comparison for 2007–08

| |
NL |
PE |
NS |
NB |
QC |
ON |
MB |
SK |
AB |
BC |
TOTAL |
| Panel’s Recommendations |
| Total Entitlements |
482 |
286 |
1,462 |
1,462 |
6,926 |
0 |
1,789 |
156 |
0 |
0 |
12,563 |
Per Capita
Entitlements |
933 |
2,079 |
1,560 |
1,945 |
917 |
0 |
1,528 |
157 |
0 |
0 |
|
| Base Case Scenario |
| Total Entitlements |
587 |
282 |
1,363 |
1,417 |
6,273 |
0 |
1,720 |
0 |
0 |
35 |
11,676 |
Per Capita
Entitlements |
1,136 |
2,047 |
1,454 |
1,885 |
830 |
0 |
1,468 |
0 |
0 |
8 |
|
| Changes |
Total
Entitlements |
-105 |
4 |
99 |
45 |
653 |
0 |
69 |
156 |
0 |
-35 |
887 |
Per Capita
Entitlements |
-203 |
31 |
105 |
60 |
86 |
0 |
59 |
157 |
0 |
-8 |
|

Table 5 – Formula-to-Formula Comparison for 2006–07

| |
NL |
PE |
NS |
NB |
QC |
ON |
MB |
SK |
AB |
BC |
TOTAL |
| Panel’s Recommendations |
| Total Entitlements |
765 |
274 |
1,386 |
1,393 |
6,472 |
0 |
1,677 |
426 |
0 |
0 |
12,393 |
Per Capita
Entitlements |
1,477 |
1,992 |
1,480 |
1,853 |
862 |
0 |
1,441 |
428 |
0 |
0 |
|
| Base Case Scenario |
| Total Entitlements |
751 |
270 |
1,306 |
1,353 |
5,768 |
0 |
1,635 |
0 |
0 |
198 |
11,282 |
Per Capita
Entitlements |
1,449 |
1,964 |
1,395 |
1,801 |
769 |
0 |
1,405 |
0 |
0 |
48 |
|
| Changes |
Total
Entitlements |
15 |
4 |
79 |
39 |
704 |
0 |
42 |
426 |
0 |
-198 |
1,111 |
Per Capita
Entitlements |
28 |
28 |
85 |
52 |
94 |
0 |
36 |
428 |
0 |
-48 |
|

Table 6 – Formula-to-Formula Comparison for 2005–06

| |
NL |
PE |
NS |
NB |
QC |
ON |
MB |
SK |
AB |
BC |
TOTAL |
| Panel’s Recommendations |
| Total Entitlements |
865 |
253 |
1,240 |
1,282 |
6,237 |
0 |
1,580 |
456 |
0 |
0 |
11,912 |
Per Capita
Entitlements |
1,664 |
1,847 |
1,326 |
1,708 |
837 |
0 |
1,366 |
457 |
0 |
0 |
|
| Base Case Scenario |
| Total Entitlements |
841 |
247 |
1,202 |
1,259 |
5,517 |
0 |
1,514 |
85 |
0 |
235 |
10,900 |
Per Capita
Entitlements |
1,619 |
1,801 |
1,286 |
1,678 |
740 |
0 |
1,308 |
85 |
0 |
57 |
|
| Changes |
Total
Entitlements |
23 |
6 |
38 |
23 |
720 |
0 |
66 |
371 |
0 |
-235 |
1,012 |
Per Capita
Entitlements |
45 |
46 |
40 |
30 |
97 |
0 |
57 |
372 |
0 |
-57 |
|

Figure 1 – Financial Impact of the Panel’s Recommendations Based on a Formula-to-Formula Comparison
(2005–06 to 2007–08)



Table 7 – Comparing the Panel’s Recommendations for 2007–08 with Announced Entitlements for 2006–07

| |
NL |
PE |
NS |
NB |
QC |
ON |
MB |
SK |
AB |
BC |
TOTAL |
| Panel’s Recommendations |
| Total Entitlements |
482 |
286 |
1,462 |
1,462 |
6,926 |
0 |
1,789 |
156 |
0 |
0 |
12,563 |
Per Capita
Entitlements |
933 |
2,079 |
1,560 |
1,945 |
917 |
0 |
1,528 |
157 |
0 |
0 |
|
| Announced Entitlements for 2006–07 |
| Total Entitlements |
687 |
280 |
1,379 |
1,432 |
5,354 |
0 |
1,690 |
0 |
0 |
459 |
11,282 |
Per Capita
Entitlements |
1,328 |
2,030 |
1,472 |
1,905 |
710 |
0 |
1,446 |
0 |
0 |
109 |
|
| Changes |
Total
Entitlements |
-204 |
7 |
82 |
30 |
1,571 |
0 |
99 |
156 |
0 |
-459 |
1,281 |
Per Capita
Entitlements |
-395 |
49 |
88 |
40 |
207 |
0 |
82 |
157 |
0 |
-109 |
|
|