¶¶ÒùÊÓƵ

Language selection

Search

Main Estimates 2023-2024 Notes - House of Commons Standing Committee on International Trade (CIIT) - Appearance of the Minister of International Trade, Export Promotion, Small Business and Economic Development

March 27th, 2023

Published: October 3rd, 2023

Table of contents

Raison d’être

¶¶ÒùÊÓƵ, under the leadership of the Minister of Foreign Affairs, the Minister of International Trade, Export Promotion, Small Business and Economic Development, and the Minister of International Development is responsible for advancing Canada’s international relations, including: developing and implementing foreign policy; fostering the development of international law, international trade and commerce; providing international assistance (encompassing humanitarian, development, and peace and security); ensuring Canada’s strong and sustained engagement in La Francophonie’s institutions; providing consular services for Canadians; and overseeing the Government of Canada’s global network of missions abroad.

Additional information can be found in ¶¶ÒùÊÓƵ’s Departmental Plan.

Note: Until the establishing legislation is amended, the legal name of the department for the purposes of Appropriation Acts remains Foreign Affairs, Trade and Development.

Organizational estimates

 2021–22 Expenditures2022–232023–24 Main estimates
Main estimatesEstimates to date
Budgetary voted
1 Operating expenditures1,867,856,4101,890,294,7711,982,276,1281,960,768,061
5 Capital expenditures113,303,487200,867,109211,169,018197,425,761
10 Grants and contributions5,590,387,3044,904,813,6706,608,483,0184,946,749,600
15 Payments, in respect of pension, insurance and social security programs or other arrangements for employees locally engaged outside of Canada, or in respect of the administration of such programs or arrangements80,197,21691,817,00091,817,000102,536,000
20 Pursuant to subsection 12(2) of the International Development (Financial Institutions) Assistance Act, payments to international financial institutions – Direct payments-131
Debt write-off - Posting Loans and Security Deposits--66,907-
Total voted7,651,744,4177,087,792,5518,893,812,0747,207,479,423
Total statutory422,466,344381,267,055469,836,386369,157,650
Total budgetary8,074,210,7617,469,059,6069,363,648,4607,576,637,073
Non-budgetary voted
L30 Loans – International Financial Assistance Act-201,000,000201,000,000201,000,000
Items voted in prior Estimates10,985,23311-
Total voted10,985,233201,000,001201,000,001201,000,000
Total statutory143,970,105147,321,230147,321,230-
Total non budgetary154,955,338348,321,231348,321,231201,000,000

2023–24 Main Estimates by Purpose

 OperatingCapitalTransfer PaymentsRevenues and other reductionsTotal
Budgetary
Development, Peace and Security Programming172,453,086-4,556,146,556-4,728,599,642
Support for Canadaʼs Presence Abroad1,118,034,178191,439,362--52,925,0001,256,548,540
International Advocacy and Diplomacy306,554,6932,182,489570,916,613-879,653,795
Trade and Investment292,797,026289,80060,760,999-2,000,000351,847,825
Help for Canadians Abroad67,979,6551,159,150--2,400,00066,738,805
Internal Services291,173,5062,354,960900,000-1,180,000293,248,466
Total2,248,992,144197,425,7615,188,724,168-58,505,0007,576,637,073
Non-Budgetary
Development, Peace and Security Programming201,000,000
Total201,000,000

Listing of the 2023–24 Transfer Payments

 2021–22 Expenditures2022–23 Main Estimates2023–24 Main Estimates
Grants
Grants from the International Development Assistance for Multilateral Programming3,069,395,6142,592,669,5592,872,124,512
Grants from the International Development Assistance for Partnerships with Canadians Programming63,152,958162,815,581169,359,948
Grants in support of the Peace and Stabilization Operations Program82,336,16695,915,738118,726,040
Grants in support of the CanExport Program26,235,65428,880,18133,663,448
Grants under the Weapons Threat Reduction Program22,053,02125,550,00025,550,000
Grants in lieu of taxes on diplomatic, consular and international organizationsʼ property in Canada in accordance with terms and conditions approved by the Governor in Council14,557,69315,854,00015,854,000
Grants for the Anti-Crime Capacity Building Program7,246,78613,250,00015,250,000
Grants for Counter-Terrorism Capacity Building Program20,250,9349,470,00011,470,000
Grants from the International Development Assistance for Bilateral Programming to support regional or country specific4,500,00011,367,76010,867,760
Grants in aid of academic relations1,435,2184,550,0004,550,000
Annual host-country financial support for the United Nations Convention on Biological Diversity1,554,2701,569,1721,584,373
Grants in support of PS752 Commemorative Scholarship Program--1,000,000
Grants for the Global Arctic Leadership Initiative310,728700,000700,000
United Nations Voluntary Fund for Victims of Torture60,00060,00060,000
United Nations Trust Fund on Indigenous Issues30,00030,00030,000
Total Statutory795,791900,000900,000
Contributions
Payments of Assessed Contributions to International Organizations: United Nations peacekeeping operations (US$169,581,353)204,037,933217,253,398216,964,079
United Nations Organization (US$81,468,000)96,504,786105,756,890104,230,975
North Atlantic Treaty Organization (NATO) – civil administration (26,525,038 Euro)25,003,80128,062,56334,855,228
World Health Organization (7,198,008 Swiss Francs) (US$7,544,331)16,370,32644,807,19419,366,295
Food and Agriculture Organization (US$7,600,000) (5,300,000 Euro)16,972,55417,343,52116,687,981
Pan American Health Organization (US$12,611,115)13,853,16515,736,27716,134,788
International Organization of La Francophonie (11,057,658 Euro)17,157,99916,399,06114,530,317
Organization for Economic Cooperation and Development (10,926,240 Euro)13,452,05115,275,41614,357,627
International Labour Organization (10,516,000 Swiss Francs)13,737,43815,105,55814,191,765
International Atomic Energy Agency (9,029,804 Euro) (US$1,475,590)14,814,10515,217,72213,753,498
Organization of American States (US$10,279,143)11,783,16112,826,41713,151,238
United Nations Educational, Scientific and Cultural Organization (US$5,376,396) (4,003,309 Euro)11,355,92911,772,85212,139,162
International Criminal Court (7,996,784 Euro)10,971,86411,837,07810,508,174
Organization for Security and Cooperation in Europe (7,657,532 Euro)16,650,47218,666,54710,062,378
World Trade Organization (4,909,797 Swiss Francs)6,443,2966,619,3936,625,968
Commonwealth Secretariat (3,330,734 Pounds Sterling)5,787,1826,154,8535,222,957
Inter-American Institute for Cooperation on Agriculture (US$3,581,569)4,154,4564,469,1174,582,295
Comprehensive Nuclear-Test-Ban Treaty Organization (US$2,032,537) (1,485,603 Euro)4,469,7094,739,4424,552,603
International Civil Aviation Organization2,780,0042,822,7462,822,746
Organization for the Prohibition of Chemical Weapons (2,001,481 Euro)2,705,2522,919,3542,630,046
Roosevelt Campobello International Park Commission (US$1,691,055)2,124,5452,110,1152,163,552
International Energy Agency (930,945 Euro)1,249,7901,301,5061,223,307
International Agency for Research on Cancer (884,194 Euro)1,256,3071,327,5681,161,875
Commonwealth Foundation (730,650 Pounds Sterling)1,214,3021,281,2481,145,739
United Nations Framework Convention on Climate Change (825,463 Euro)1,039,1741,224,4421,084,700
Commonwealth Youth Program (625,782 Pounds Sterling)1,087,5941,156,690981,294
Asia-Pacific Economic Cooperation Secretariat (US$759,903)705,555690,821972,229
International Renewable Energy Agency (US$665,047)788,606855,465850,867
Nuclear Energy Agency of the Organization for Economic Cooperation and Development (580,640 Euro)787,017836,428762,990
World Intellectual Property Organization (479,947 Swiss Francs)632,213628,553647,708
International Tribunal for the Law of the Sea (430,691 Euro)659,708720,044565,950
Convention on Biological Diversity (US$429,938)482,761506,684550,067
International Seabed Authority (US$405,222)339,137449,795518,445
World Customs Organization (350,358 Euro)482,577474,577460,389
International Maritime Organization (243,750 Pounds Sterling)342,134432,841382,228
Non-proliferation, Arms Control and Disarmament (US$288,000)74,652359,370368,471
United Nations Convention to Combat Desertification (197,171 Euro)-319,317278,714
Stockholm Convention on Persistent Organic Pollutants (US$214,530)230,041285,027274,472
The Vienna Convention and its Montreal Protocol on Substances that Deplete the Ozone Layer (US$184,270)116,988232,043235,757
Basel Convention on the Control of Transboundary Movements of Hazardous Wastes and their Disposal (US$170,256)212,299221,048217,829
Peace Implementation Council (161,427 Euro)250,000239,403212,122
Organization for Economic Cooperation and Development Centre for Educational Research and Innovation (145,897 Euro)185,975203,970191,715
Rotterdam Convention on the Prior Informed Consent Procedure for Certain Hazardous Chemicals and Pesticides in International Trade (US$142,772)136,344189,467182,664
Wassenaar Arrangement (70,954 Euro)92,81596,57893,238
Secrétariat technique permanent des conférences ministérielles de l’éducation, de la jeunesse et des sports des pays d’expression française (21,364,068 CFA) (25,772 Euro)84,89091,54476,603
Permanent Court of Arbitration (55,915 Euro)77,51280,05773,475
International Commodity Organizations (30,738 Euro)39,36240,98540,392
International Fact Finding Commission (11,579 Swiss Francs)2,34115,97015,625
Contributions from the International Development Assistance for Bilateral Programming to support regional or country specific649,133,696481,183,537466,658,450
Contributions from the International Development Assistance for Partnerships with Canadians Programming215,453,513246,418,296258,728,079
Contributions from the International Development Assistance for Multilateral Programming675,882,545456,850,000219,747,392
Canada Fund for Local Initiatives24,622,34246,176,68246,176,852
Contributions in support of the Peace and Stabilization Operations Program65,306,98835,900,00040,100,000
Contributions under the Weapons Threat Reduction Program60,272,43437,940,00037,940,000
Projects and development activities resulting from Summits of La Francophonie8,899,8678,300,0008,300,000
Contributions for Counter-Terrorism Capacity Building Program16,639,6278,996,8006,996,800
Contributions in Aid of Academic Relations6,407,2406,112,6276,112,627
Contributions for the Anti-Crime Capacity Building Program13,604,9757,601,7825,601,782
Contributions for the Global Arctic Leadership Initiative3,074,2565,450,0005,450,000
Canadian International Innovation Program3,488,9904,620,0004,620,000
Annual Voluntary Contributions3,449,4983,450,0003,450,000
Contributions in support of the CanExport Program7,332,1692,975,0002,975,000
Other Transfer Payments
Total Statutory257,017,743257,361,748241,074,568

Listing of Statutory Authorities

 2021–22 Expenditures2022–23 Estimates To Date2023–24 Main Estimates
Budgetary
Payments to International Financial Institutions – Direct payments (International Development (Financial Institutions) Assistance Act)257,017,743338,181,748241,074,568
Contributions to employee benefit plans125,639,709130,477,138126,898,982
Payments under the Diplomatic Service (Special) Superannuation Act (R.S.C., 1985, c. D-2)795,791900,000900,000
Minister of Foreign Affairs – Salary and motor car allowance (Salaries Act and Parliament of Canada Act)89,23792,50094,700
Minister of International Trade, Export Promotion, Small Business and Economic Development – Salary and motor car allowance (Salaries Act and Parliament of Canada Act)90,70092,50094,700
Minister of International Development – Salary and motor car allowance (Salaries Act and Parliament of Canada Act)90,70092,50094,700

Unless specifically identified under the Changes in 2023–24 Main Estimates section, all vote wordings have been provided in earlier appropriation acts.

Vote No.ItemsAmount ($)Total ($)
Department of Foreign Affairs, Trade and Development
1
  • Operating expenditures, including those related to the appointment of Canada’s representatives abroad, to the staff of those representatives, and to the assignment of Canadians to the staffs of international organizations
  • Authority to make recoverable advances to international organizations in amounts not exceeding the amounts of the shares of those organizations
  • Expenditures in respect of the provision of office accommodation for the International Civil Aviation Organization
  • Authority to make recoverable expenditures for assistance to and repatriation of distressed Canadian citizens and Canadian residents who are abroad, including their dependants
  • Authority, as referred to in paragraph 29.1(2)(a) of the Financial Administration Act, to expend in the fiscal year — in order to offset related expenditures that it incurs in that fiscal year — revenues that it receives in that fiscal year from:
    1. trade and education fairs;
    2. departmental publications; and
    3. the following services:
      1. training services provided by the Canadian Foreign Service Institute,
      2. trade missions and other international business development services,
      3. investment development services,
      4. international telecommunication services,
      5. other services provided abroad to other departments and to agencies, Crown corporations and non-federal organizations, and
      6. specialized consular services
  • The payment to each member of the King’s Privy Council for Canada who is a minister without portfolio, or a minister of State who does not preside over a ministry of State, of a salary — paid annually or pro rata for any period less than a year — that does not exceed the salary paid under the Salaries Act, rounded down to the nearest hundred dollars under section 67 of the Parliament of Canada Act, to ministers of State who preside over ministries of State
1,960,768,061 
5
  • Capital expenditures
197,425,761 
10

The grants listed in any of the Estimates for the fiscal year:

  • Contributions, including payments for other specified purposes and for the provision of goods and services for:
    1. the promotion of trade and investment; and
    2. international humanitarian assistance and assistance in relation to international security, international development and global peace
4,946,749,600 
15
  • Payments made:
    1. in respect of pension, insurance and social security programs or other arrangements for employees locally engaged outside of Canada; and
    2. in respect of the administration of such programs or arrangements, including premiums, contributions, benefit payments, fees and other expenditures made in respect of such employees and for any other persons that the Treasury Board determines
102,536,000 
20
  • Pursuant to subsection 12(2) of the International Development (Financial Institutions) Assistance Act, the amount of financial assistance provided by the Minister of Foreign Affairs, in consultation with the Minister of Finance, by way of direct payments for the purpose of contributions to the international financial institutions may not exceed $241,074,568 in the fiscal year 2023–24
1 
L30Loans under paragraph 3(1)(a) of the International Financial Assistance Act201,000,0007,408,479,423
  7,408,479,423

2023–24 Estimates - Budgetary Expenditures by Standard Object

This table shows the forecast of total expenditures by Standard Object, which includes the types of goods or services to be acquired, or the transfer payments to be made and the revenues to be credited to the vote.

Definitions of standard objects available at:

Interest payments relating to capital leases are included under “Public debt charges”. These payments are voted expenditures and are not included under the "Public Debt" heading on the Composition of Estimates and Expenditures table.

Budgetary Expenditures by Standard Object

 1 - Personnel2 - Transportation and communications3 - Information4 - Professional and special services5 - Rentals6 - Purchased repair and maintenance7 - Utilities, materials and supplies8 - Acquisition of lands, building and works9 - Acquisition of machinery and equipment10 - Transfer payments11 - Public debt charges12 - Other subsidies and paymentsLess: Revenues and other reductionsTotal
Department of Foreign Affairs, Trade and Development1,387,599,83792,086,68829,569,100440,958,443249,542,99440,323,41451,345,96459,109,14593,546,5145,188,724,168-2,308,77158,505,0007,576,637,073
Total1,387,599,87292,086,68829,569,100440,985,443249,542,99440,323,41451,345,96459,109,14593,546,5145,188,724,168-2,308,77158,505,0007,576,637,073

2023–24 Estimates - Statutory Forecasts

 2021–22 Expenditures2022–23 Estimates To Date2023–24 Main Estimates
Budgetary - Department of Foreign Affairs, Trade and Development
Payments to International Financial Institutions - Direct payments (International Development (Financial Institutions) Assistance Act)257,017,743338,181,748241,074,568
Contributions to employee benefit plans125,639,709130,477,138126,898,982
Payments under the Diplomatic Service (Special) Superannuation Act (R.S.C., 1985, c. D-2)795,791900,000900,000
Minister of Foreign Affairs – Salary and motor car allowance (Salaries Act and Parliament of Canada Act)89,23792,50094,700
Minister of International Trade, Export Promotion, Small Business and Economic Development – Salary and motor car allowance (Salaries Act and Parliament of Canada Act)90,70092,50094,700
Minister of International Development – Salary and motor car allowance (Salaries Act and Parliament of Canada Act)90,70092,50094,700
Other Statutory items listed in the Public Accounts of Canada38,742,464--
Total budgetary422,466,344469,836,386369,157,650
Non-budgetary - Department of Foreign Affairs, Trade and Development
Payments to International Financial Institutions – Capital subscriptions (International Development (Financial Institutions) Assistance Act)143,970,105147,321,230-
Total non-budgetary143,970,105147,321,230-

2023–24 Estimates - Expenditures by Purpose

 2021–22 Expenditures2022–23 Main Estimates2023–24 Main Estimates
OperatingCapitalTransfer PaymentsRevenues and other reductionsTotal
Budgetary - Department of Foreign Affairs, Trade and Development
Development, Peace and Security Programming5,432,062,1494,662,048,606172,453,086-4,556,146,556-4,728,599,642
Support for Canadaʼs Presence Abroad1,063,117,8251,202,126,6461,118,034,178191,439,362-(52,925,000)1,256,548,540
International Advocacy and Diplomacy869,584,493904,561,152306,554,6932,182,489570,916,613-879,653,795
Trade and Investment342,744,065375,140,952292,797,026289,80060,760,999(2,000,000)351,847,825
Help for Canadians Abroad54,898,13152,693,59467,979,6551,159,150-(2,400,000)66,738,805
Internal Services311,804,098272,488,656291,173,5062,354,960900,000(1,180,000)
Total8,074,210,7617,469,059,6062,248,992,144197,425,7615,188,724,168(58,505,000)7,576,637,073
Non-Budgetary - Department of Foreign Affairs, Trade and Development
Development, Peace and Security Programming    143,973,974348,321,231201,000,000
Total    154,955,338348,321,231201,000,000

2023–24 Main Estimates - Interim Supply Requirements

Department of Foreign Affairs, Trade and Development

Approved and Pending Items (dollars) (triage items included)

Vote No.Vote wording and explanation(s) of Additional TwelfthsTotal Main EstimatesAmount Granted
1
  • Operating expenditures, including those related to the appointment of Canada’s representatives abroad, to the staff of those representatives, and to the assignment of Canadians to the staffs of international organizations
  • Authority to make recoverable advances to international  amounts not exceeding the amounts of the shares of those organizations
  • Expenditures in respect of the provision of office accommodation for the International Civil Aviation Organization
  • Authority to make recoverable expenditures for assistance to and repatriation of distressed Canadian citizens and Canadian residents who are abroad, including their dependants
  • Authority, as referred to in paragraph 29.1(2)(a) of the Financial Administration Act, to expend in the fiscal year — in order to offset related expenditures that it incurs in that fiscal year — revenues that it receives in that fiscal year from:
    1. trade and education fairs;
    2. departmental publications; and
    3. the following services:
      1. training services provided by the Canadian Foreign Service Institute,
      2. trade missions and other international business development services,
      3. investment development services,
      4. international telecommunication services,
      5. other services provided abroad to other departments and to agencies, Crown corporations and non-federal organizations, and
      6. specialized consular services
  • The payment to each member of the King’s Privy Council for Canada who is a minister without portfolio, or a minister of State who does not preside over a ministry of State, of a salary — paid annually or pro rata for any period less than a year — that does not exceed the salary paid under the Salaries Act, rounded down to the nearest hundred dollars under section 67 of the Parliament of Canada Act, to ministers of State who preside over ministries of State
  • No additional twelfths beyond the normal three-twelfths
1,960,768,061[REDACTED]
5
  • Capital expenditures - No additional twelfths beyond the normal three-twelfths
197,425,761[REDACTED]
10
  • The grants listed in any of the Estimates for the fiscal year
  • Contributions, including payments for other specified purposes and for the provision of goods and services for:
    1. the promotion of trade and investment; and
    2. international humanitarian assistance and assistance in relation to international security, international development and global peace.
  • No additional twelfths beyond the normal three-twelfths
4,946,749,600[REDACTED]
15
  • Payments made:
    1. in respect of pension, insurance and social security programs or other arrangements for employees locally engaged outside of Canada; and
    2. in respect of the administration of such programs or arrangements, including premiums, contributions, benefit payments, fees and other expenditures made in respect of such employees and for any other persons that the Treasury Board determines
  • No additional twelfths beyond the normal three-twelfths
102,536,000[REDACTED]
20
  • Pursuant to subsection 12(2) of the International Development (Financial Institutions) Assistance Act, the amount of financial assistance provided by the Minister of Foreign Affairs, in consultation with the Minister of Finance, by way of direct payments for the purpose of contributions to the international financial institutions may not exceed $241,074,568 in the fiscal year 2023–24.
  • No additional twelfths beyond the normal three-twelfths.
11
L30
  • Loans under paragraph 3(1)(a) of the International Financial Assistance Act
  • An additional nine twelfths are required beyond the normal three-twelfths
  • Reason:
    1. To guarantee the issuance of 3 sovereign loans (South Africa, Costa Rica and Ecuador) scheduled between April 2023 and June 2023.
201,000,000[REDACTED]

2023-24 Main Estimates - Overview

Supporting Facts and Figures

Organizational Estimates2021–22 Expenditures2022–232023–24 Main Estimates
Main EstimatesEstimates To Date
Source:
Budgetary Voted
1 - Operating expenditures1,867,856,4101,890,294,7711,982,276,1281,960,768,061
5 - Capital expenditures113,303,487200,867,109211,169,018197,425,761
10 - Grants and contributions5,590,387,3044,904,813,6706,608,483,0184,946,749,600
15 - Payments, in respect of pension, insurance and social security programs or other arrangements for employees locally engaged outside of Canada, or in respect of the administration of such programs or arrangements80,197,21691,817,00091,817,000102,536,000
20 - Pursuant to subsection 12(2) of the International Development (Financial Institutions) Assistance Act, payments to international financial institutions – Direct payments-131
– Debt write-off - Posting Loans and Security Deposits--66,907-
Total Voted7,651,744,4177,087,792,5518,893,812,0747,207,479,423
Total Statutory422,466,344381,267,055469,836,386369,157,650
Total Budgetary8,074,210,7617,469,059,6069,363,648,4607,576,637,073
Non-budgetary Voted
L30 Loans – International Financial Assistance Act-201,000,000201,000,000201,000,000
- Items voted in prior Estimates10,985,23311-
Total Voted10,985,233201,000,001201,000,001201,000,000
Total Statutory143,970,105147,321,230147,321,230-
Total non budgetary154,955,338348,321,231348,321,231201,000,000

Background

2023-24 Main Estimates - Year-Over-Year Changes – Explanation of Items

Supplementary Messages

The 2023-24 Main Estimates include:

Supporting Facts and Figures

Annex A - 2023-24 Main Estimates - Summary of year-over-year Adjustments

Adjustments2023-24
2023-24 Main Estimates7,576,637,073
2022-23 Main Estimates (last year's)7,469,059,606
Net increase107,577,467
Funding increases include:
1 - Funding to support Canada's Feminist International Assistance Policy76,772,121
2 - Increase in the funding for the Peace and Stabilization Operations Program32,552,585
3 - Transfers to or from other government departments to provide support to departmental staff located at missions abroad32,291,678
4 - Funding to help developing countries to address the impact of climate change23,121,849
5 - Adjustment for inflation on overseas operating costs (non-ODA portion)21,461,771
6 - Reinforcing and modernizing core consular capacity to assist Canadians abroad16,768,236
7 - Funding for locally engaged staff salaries and related benefits incurred at missions abroad (non-ODA portion)16,559,328
8 - Increase in funding for payments, in respect of pension, insurance and social security programs or other arrangements for employees locally engaged outside of Canada10,719,000
9 - Funding for Canada's participation in World Exposition Osaka 202510,678,605
10 - Compensation for EX group9,269,233
11 - Funding for Safe Third Country Agreement Modernization8,660,355
12 - Funding for the administration of Trade Controls7,017,206
Sub-total265,871,967
The funding increases listed above were offset by the following funding decreases:
13 - Decrease in the funding for the Strategic Priority Fund(97,000,000)
14 - Adjustment related to the impact of foreign currency fluctuations incurred on expenditures at missions abroad (non-ODA portion)(23,000,984)
15 - Decrease in the Softwood Lumber funding(19,715,757)
16 - Decrease in the funding for the Migrant Smuggling Prevention Strategy(9,070,039)
17 - Adjustment to contributions of employee benefit plans(7,315,632)
18 - Other adjustments(2,192,088)
Sub-total(158,294,500)
Net increase107,577,467

2023-24 Main Estimates - Funding for Office of the Canadian Ombudsperson for Responsible Enterprise

Supplementary Messages

Expected Results

Supporting Facts and Figures

Allocation by Core Responsibility:

 PersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2022-23------- 
------- 
------- 
2023-24776,653209,6961,929,224---2,915,573Trade and Investment
--257,396---257,396Internal Services
776,653209,6962,186,620---3,172,969 
Year-over-year adjustment3,172,969 

Background

Funding Profile for CFO Binder

 PersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2022-23 (Supplementary Estimates B)776,653209,6961,929,225---2,915,574Trade and Investment
--257,395---257,395Internal Services
776,653209,6962,186,620---3,172,969 
2023-24776,653209,6961,929,224---2,915,573Trade and Investment
--257,396---257,396Internal Services
776,653209,6962,186,620---3,172,969 
2024-25776,653209,6961,929,224---2,915,573Trade and Investment
--257,396---257,396Internal Services
776,653209,6962,186,620---3,172,969 
2025-26776,653209,6961,929,224---2,915,573Trade and Investment
--257,396---257,396Internal Services
776,653209,6962,186,620---3,172,969 
2026-27776,653209,6961,924,540---2,910,889Trade and Investment
  257,080   257,080Internal Services
776,653209,6962,181,620---3,167,969 
5 year total3,106,612838,7847,712,2120--11,657,608Trade and Investment
--1,029,268---1,029,268Internal Services
3,106,612838,7848,741,480---12,686,876 
2027-28 & Ongoing776,653209,6961,924,540---2,910,889Trade and Investment
--257,080---257,080Internal Services
776,653209,6962,181,620---3,167,969 

2023-24 Main Estimates - Funding for the Administration of Trade Controls

Supplementary Messages

Results

Supporting Facts and Figures

Allocation by Core Responsibility:

 PersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2022-23--------
--------
--------
2023-244,905,6911,324,53718,321---6,248,549Trade and Investment
--768,657---768,657Internal Services
4,905,6911,324,537786,978---7,017,206-
Year-over-year adjustment7,017,206 

Background

Funding Profile for CFO Binder

 PersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2022-23 (Supplementary Estimates B)3,722,8451,005,1681,786,370---6,514,383Trade and Investment
--703,907---703,907Internal Services
3,722,8451,005,1682,490,277---7,218,290 
2023-24 & Ongoing4,905,6911,324,53718,321---6,248,549Trade and Investment
--768,657---768,657Internal Services
4,905,6911,324,537786,978---7,017,206 

2023-24 Main Estimates - Funding for CanExport – Intellectual Property Support

Supplementary Messages

Results

Supporting Facts And Figures

Allocation by Core Responsibility:

 PersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2022-23------- 
------- 
------- 
2023-24684,741184,8801,343,053-4,444,107-6,656,781Trade and Investment
--226,813---226,813Internal Services
684,741184,8801,569,866-4,444,107-6,883,594 
Year-over-year adjustment6,883,594 

Background

Funding Profile for CFO Binder

 PersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2022-23 (Supplementary Estimates C)--50,000-6,912,391-6,962,391Trade and Investment
--37,609---37,609Internal Services
--87,609-6,912,391-7,000,000 
2023-24684,741184,8801,343,053-4,444,107-6,656,781Trade and Investment
--226,813---226,813Internal Services
684,741184,8801,569,866-4,444,107-6,883,594 
2024-251,055,885285,0891,117,861-4,092,340-6,551,175Trade and Investment
--269,325---269,325Internal Services
1,055,885285,0891,387,186-4,092,340-6,820,500 
2025-261,055,885285,0891,117,861-4,092,340-6,551,175Trade and Investment
--269,325---269,325Internal Services
1,055,885285,0891,387,186-4,092,340-6,820,500 
2026-271,055,885285,0891,117,861-4,092,340-6,551,175Trade and Investment
--269,325---269,325Internal Services
1,055,885285,0891,387,186-4,092,340-6,820,500 
5 year total3,852,3961,040,1474,746,636-23,633,518-33,272,697Trade and Investment
--1,920,933---1,920,933Internal Services
3,852,3961,040,1476,667,569-23,633,518-35,193,630 

2023-24 Main Estimates - Funding for Building Canada’s Research Capacity

Supplementary Messages

Results

Supporting Facts and Figures

Allocation by Core Responsibility:

 PersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2022-23------- 
------- 
------- 
2023-24352,96095,29918,800---467,059Trade and Investment
--54,158---54,158Internal Services
352,96095,29972,958---521,217 
Year-over-year adjustment521,217 

Background

Ministers Blair, Hadju and Champagne released a policy statement on research security on March 24, 2021, highlighting the increased threats faced by Canada’s innovation ecosystem and encouraged enhanced protection of our research and knowledge development. In response, the National Guidelines for research partnerships were developed by the Government of Canada-Universities Working Group and published on July 12, 2021. These Guidelines call upon researchers, research institutions and governments to integrate national security considerations into the evaluation of federally funded research projects and partnerships. Budget 2022 committed to implement the Guidelines fully, with $159.6M starting in 2022-23, and $33.4M ongoing.

Funding Profile for CFO Binder

 PersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2022-23 (Supplementary Estimates C)102,94727,7968,238---138,981Trade and Investment
--15,982---15,982Internal Services
102,94727,79624,220---154,963 
2023-24 & Ongoing352,96095,29918,800---467,059Trade and Investment
--54,158---54,158Internal Services
352,96095,29972,958---521,217 

2023-24 Main Estimates - Funding for Compensation Related to Collective Agreements

Supplementary Messages

Supporting Facts and Figures

 PersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24 & ongoing2,467,448419,463----2,886,911International Advocacy and Diplomacy
1,925,443327,324----2,252,767Trade and Investment
958,948163,023----1,121,971Development, Peace and Security Programming
183,54631,205----214,751Help for Canadians Abroad
504,24685,723----589,969Support for Canada's Presence Abroad
1,882,790320,074----2,202,864Internal Services
7,922,4211,346,812----9,269,233 

Background

2023-24 Main Estimates - Statutory Forecasts – Contributions to Employee Benefits Plans

Supplementary Messages

Supporting Facts and Figures

 EBP
2022-23122,727,807
122,727,807
2023-24126,898,982
126,898,982
Year-over-year adjustment4,171,175

Allocation by Core Responsibility:

 EBP
1. International Advocacy and Diplomacy15,263,415
2. Trade and Investment26,791,790
3. Development, Peace and Security Programming15,178,394
4. Help for Canadians Abroad6,416,078
5. Support for Canada's Presence Abroad12,943,242
6. Internal Services50,306,063
Total126,898,982

Background

2023-24 Main Estimates - Decrease in the Softwood Lumber Funding

Supplementary Messages

Results

Supporting Facts and Figures

Allocation by Core Responsibility:

 PersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2022-234,415,597883,11914,417,041---19,715,757Trade and Investment
4,415,597883,11914,417,041---19,715,757 
2023-24------- 
------- 
Year-over-year adjustment(19,715,757) 
Background
Funding Profile for CFO Binder
 PersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2018-19 (Supplementary Estimates A)4,993,0281,385,22725,525,600---31,903,855Trade and Investment
1,933,104-1,025,544---2,958,648Internal Services
4,993,0281,385,22725,525,600---31,903,855 
2019-204,993,028998,60725,625,600---31,617,235Trade and Investment
1,877,152375,429999,961---3,252,542Internal Services
6,870,1801,374,03626,625,561---34,869,777 
2020-214,415,597883,11914,417,041---19,715,757Trade and Investment
4,415,597883,11914,417,041---19,715,757 
2021-224,415,597883,11914,417,041---19,715,757Trade and Investment
4,415,597883,11914,417,041---19,715,757 
2022-234,415,597883,11914,417,041---19,715,757Trade and Investment
4,415,597883,11914,417,041---19,715,757 
5 year total23,232,8475,033,19194,402,323---122,668,361Trade and Investment
3,810,256375,4292,025,505---6,211,190Internal Services
27,043,1035,408,62096,427,828---128,879,551 

2023-24 Main Estimates - Funding for Locally Engaged Staff Salaries and Related Benefits Incurred at Missions Abroad

Supplementary Messages

Supporting Facts and Figures

 PersonnelEBPTotalType
2023-24 & ongoing454,733122,778577,511ODA portion (financed by Vote 10 IAE)
13,038,8413,520,48716,559,328Non-ODA portion (New funding)
3,643,2651,385,22717,136,839 
 PersonnelEBPTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24 & ongoing3,096,423836,033--3,932,456International Advocacy and Diplomacy
1,880,543507,747--2,388,290Trade and Investment
442,238119,404-(577,511)(15,869)Development, Peace and Security Programming
339,08791,554--430,641Help for Canadians Abroad
7,735,2832,088,527--9,823,810Support for Canada's Presence Abroad
13,493,5743,643,265-(577,511)16,559,328 

Background

2023-24 Main Estimates - Funding for Currency Exchange Fluctuations On Expenditures at Missions Abroad

Supplementary Messages

Supporting Facts and Figures

 PersonnelEBPOperatingTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24 & Ongoing(2,000,772)(565,674)(164,875)--(2,731,321)International Advocacy and Diplomacy
(1,802,002)(520,272)(491,009)--(2,813,283)Trade and Investment
(341,247)(21,516)(462,478)-1,101,164275,923Development, Peace and Security Programming
(470,202)(140,519)2,011--(608,710)Help for Canadians Abroad
(5,895,310)(1,589,593)(9,638,690)--(17,123,593)Support for Canada's Presence Abroad
(10,509,533)(2,837,574)(10,755,041)-1,101,164(23,000,984) 

Background

2023-24 Main Estimates - Adjustment Related to the Cost of Assessed Contributions

Supplementary Messages

Supporting Facts and Figures

Program2023-24
ODA portionNon-ODA portionTotal Change
United Nations Peacekeeping0(289,319)(289,319)
Other Assessed(30,538,628)(6,226,471)(36,765,099)
Total(30,538,628)(6,515,790)(37,054,418)
 Transfer Payments - Contributions & OtherTotalCore Responsibility
2023-24 & Ongoing(37,343,435)(37,343,435)International Advocacy and Diplomacy
289,017289,017Trade and Investment
30,538,62830,538,628Development Peace and Security Programming
(6,515,790)(6,515,790) 

Background

2023-24 Main Estimates - by Vote

Supplementary Messages

Supporting Facts and Figures

 2021-22 Expenditures2022-23 Main Estimates2023-24 Main EstimatesVariance (2023-24 and 2022-2023)
Voted
Vote 1 - Operating expenditures1,867,856,4101,890,294,7711,960,768,06170,473,290
Vote 5 - Capital expenditures113,303,487200,867,109197,425,761-3,441,348
Vote 10 - Grants and contributions5,590,387,3044,904,813,6704,946,749,60041,935,930
Vote 15 - Payments in respect of pension, insurance and social security programs or other arrangements for employees locally engaged outside of Canada80,197,21691,817,000102,536,00010,719,000
Vote 20 - Payments to international financial institutions – Direct payments-11-
Total Voted7,651,744,4177,087,792,5517,207,479,423119,686,872
Total Statutory422,466,344381,267,055369,157,650-12,109,405
Grand Total8,074,210,7617,469,059,6067,576,637,073107,577,467

The following items represent the increases / decreases by Vote:

Budgetary Expenditures by Standard Object

Standard ObjectExpenditures ($ millions)
01 - Personnel1,387.6
02 - Transportation and communications92.1
03 - Information29.6
04 - Professional and special services441.0
05 - Rentals249.5
06 - Purchased Repairs and maintenance40.3
07 - Utilities/materials and Supplies51.3
08 - Acquisition of land, buildings and works59.1
09 - Acquisition of machinery and equipment93.6
10 - Transfer payments5,188.7
11 - Public debt charges-
12 - Other subsidies and payments2.3
Less: Revenues and other reductions-58.5
Total7,576.6

2023-24 Main Estimates - by Core Responsibility

Top Line Messages

Supporting Facts and Figures

Allocation by Core Responsibility:

 OperatingCapitalTransfer PaymentsRevenues and other reductionsTotal
Source:
Budgetary
Development, Peace and Security Programming172,453,086-4,556,146,556-4,728,599,642
Support for Canada's Presence Abroad1,118,034,178191,439,362-(52,925,000)1,256,548,540
International Advocacy and Diplomacy306,554,6932,182,489570,916,613-879,653,795
Trade and Investment292,797,026289,80060,760,999(2,000,000)351,847,825
Help for Canadians Abroad67,979,6551,159,150-(2,400,000)66,738,805
Internal Services291,173,5062,354,960900,000(1,180,000)293,248,466
Total2,248,992,144197,425,7615,188,724,168(58,505,000)7,576,637,073
Background

2023-24 Main Estimates - Trade and Investment

Top Line Messages

Supporting Facts and Figures

 OperatingCapitalTransfer PaymentsRevenues and other reductionsTotal
Budgetary
Trade and Investment292,797,026289,80060,760,999(2,000,000)351,847,825
Background

¶¶ÒùÊÓƵ: Departmental Plan 2023-2024

Departmental Plan 2023-2024

2023-24 Main Estimates - Briefing Note on Departmental Plan 2023-24

Background

2023-24 Main Estimates - Briefing note on Departmental Results Report 2021-22

Supplementary Messages

¶¶ÒùÊÓƵ’s results highlights include:

Background

Supporting Facts and Figures

2023-24 Main Estimates - Public Accounts 2021-22 – Overview

Top Line Messages

Supplementary Messages

Date modified: