|
The Panel has recommended a package of changes to put Equalization back on a sustainable formula-based track. While individual recommendations within the package have distinct fiscal implications, the Panel did not consider each change in isolation. Instead, each change was examined in the context of an entire package that balanced a series of important principles. For example, the recommendation to adopt a 10-province
standard was considered appropriate in the context of a 50 percent exclusion of resource revenues, and the
50 percent exclusion was considered appropriate only in the context of a fiscal cap to ensure that Equalization did not push a receiving-province’s total capacity above that of a non-receiving province.
In the Panel’s view, the recommendations comprise a carefully balanced package that should not to be picked apart by each government endorsing only the elements that provide it with the biggest fiscal benefit.
Nevertheless, governments and Canadians will undoubtedly want to have some sense of the fiscal impact of individual recommendations, if only to assist in their understanding of the overall impact of the package.
The Panel has therefore decided to provide a table breaking down the impacts of individual recommendations. These tables should be reviewed cautiously and with the following caveats in mind:
First, as explained above, the Panel has recommended a carefully balanced package, where each item was
examined and recommended in the context of an entire package that balanced a series of important principles.
Second, and of critical importance, the impact of individual items differs radically depending on
the methodology.

Table 9 – Responsiveness of the Panel’s Formula to Oil and Gas Prices

| |
NL |
PE |
NS |
NB |
QC |
ON |
MB |
SK |
AB |
BC |
TOTAL |
| Panel’s Recommendations for 2007–08 |
| 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 |
|
| High Energy Price Scenario |
| Total Entitlements |
259 |
293 |
1,499 |
1,499 |
7,300 |
0 |
1,846 |
0 |
0 |
0 |
12,696 |
Per Capita
Entitlements |
501 |
2,128 |
1,599 |
1,994 |
966 |
0 |
1,576 |
0 |
0 |
0 |
|
| Moderate Energy Price Scenario |
| Total Entitlements |
795 |
277 |
1,423 |
1,412 |
6,424 |
0 |
1,713 |
433 |
0 |
0 |
12,478 |
Per Capita
Entitlements |
1,538 |
2,012 |
1,518 |
1,878 |
850 |
0 |
1,463 |
436 |
0 |
0 |
|
| Impact of an increase in energy prices |
Total
Entitlements |
-223 |
7 |
37 |
37 |
374 |
0 |
57 |
-156 |
0 |
0 |
133 |
Per Capita
Entitlements |
-432 |
50 |
39 |
49 |
50 |
0 |
49 |
-157 |
0 |
0 |
|
| Impact of a decline in energy prices |
Total
Entitlements |
313 |
-9 |
-39 |
-50 |
-502 |
0 |
-76 |
277 |
0 |
0 |
-86 |
Per Capita
Entitlements |
605 |
-66 |
-41 |
-66 |
-66 |
0 |
-65 |
279 |
0 |
0 |
|
For example, one could calculate the impact of each recommendation, holding the rest of the formula in the base case (the 2004 Renewal formula) constant. Each calculation would show the impact of modifying the base case by adopting a single Panel recommendation. While this approach has some appeal, it results in a residual of billions of dollars. That is, the sum of each individual impact does not equal the total impact of the entire package. The residual is large because this approach fails to take into account the interaction among various recommendations.
A variant of this approach is to modify the base case by adopting all but one of the Panel’s recommendations. Each calculation would then show the impact of adopting the recommendation in question. While this approach has appeal, it also generates a large residual as it fails to take into account the interaction among the various recommendations.
Alternatively, one could begin with the base case (the 2004 Renewal formula) and calculate the incremental impact of moving one recommendation at a time toward the Panel’s formula. That is, one calculates the impact of the first recommendation on the base case. One then calculates the additional impact of making a further change to the base case. A third recommendation is then incorporated on top of the first two changes, and the impact is calculated. This continues until all of the recommendations have been incorporated. While this approach does not leave a residual, the order in which each recommendation is calculated affects the calculation. For example, the impact of the 10-province standard is different depending on whether it is calculated before or after the recommendation to exclude 50 percent of resource revenues.
With these major caveats in mind, Table 10 provides the breakdown of the impacts of individual recommendations using the last approach described above. The first row shows the impact of adopting the Panel’s recommendations on resources (50 percent exclusion rate, using actual revenues, and changing the treatment of hydro revenues), assuming all other aspects of the base case remain constant.
The second row shows the impact of adopting the 10-province standard, after the aforementioned changes to resources are incorporated into the base case.
The third row shows the impact of excluding user fees that do not generate a profit, against a base case that incorporates changes to resource revenues and a 10-province standard.
The fourth, fifth, and sixth rows show the impacts of making successive modifications to include the Panel’s recommendations on property tax, RTS simplification, and the fiscal capacity cap.
Given that the order of the calculations has an impact on the cost breakdown of the Panel’s recommendations, the text under Table 10 provides a brief explanation of why the Panel chose this specific order.

Table 10 – Decomposition of the Impact of the Panel’s Recommendation
for 2007–08

| |
NL |
PE |
NS |
NB |
QC |
ON |
MB |
SK |
AB |
BC |
TOTAL |
| ($ million) |
| 1) Treatment of resources |
144 |
-19 |
-96 |
-79 |
-347 |
0 |
-117 |
431 |
0 |
84 |
0 |
| 2) 10-province Standard |
59 |
16 |
107 |
86 |
860 |
0 |
133 |
113 |
0 |
479 |
1,853 |
| 3) User fees |
-37 |
-11 |
-55 |
-49 |
-156 |
0 |
-48 |
-45 |
0 |
-72 |
-472 |
| 4) Property tax |
3 |
0 |
-17 |
-10 |
355 |
0 |
19 |
-9 |
0 |
-526 |
-187 |
| 5) RTS simplification |
26 |
20 |
160 |
98 |
-58 |
0 |
82 |
172 |
0 |
0 |
499 |
| 6) Fiscal capacity cap |
-299 |
0 |
0 |
0 |
0 |
0 |
0 |
-506 |
0 |
0 |
-805 |
| Total Impact |
-105 |
4 |
99 |
45 |
653 |
0 |
69 |
156 |
0 |
-35 |
887 |
| ($ per capita) |
| 1) Treatment of resources |
278 |
-141 |
-102 |
-105 |
-46 |
0 |
-100 |
433 |
0 |
20 |
|
| 2) 10-province Standard |
114 |
114 |
114 |
114 |
114 |
0 |
114 |
114 |
0 |
114 |
|
| 3) User fees |
-71 |
-81 |
-59 |
-65 |
-21 |
0 |
-41 |
-45 |
0 |
-17 |
|
| 4) Property tax |
5 |
-4 |
-18 |
-14 |
47 |
0 |
16 |
-9 |
0 |
-125 |
|
| 5) RTS simplification |
50 |
143 |
171 |
130 |
-8 |
0 |
70 |
173 |
0 |
0 |
|
| 6) Fiscal capacity cap |
-579 |
0 |
0 |
0 |
0 |
0 |
0 |
-509 |
0 |
0 |
|
| Total Impact |
-203 |
31 |
105 |
60 |
86 |
0 |
59 |
157 |
0 |
-8 |
|
|