¶¶ÒùÊÓƵ

Language selection

Search

Minister of International Development appearance before the Standing Committee on Foreign Affairs and International Development (FAAE) on supplementary estimates (C) 2023-24 and main estimates 2024-25 - Main estimates

May 6, 2024
Published: September 3, 2024

Table of contents

Main estimates 2024-25

1. 2024-25 Main Estimates – Overview

Supporting facts and figures

Organizational Estimates2022–23 Expenditures2023–24 Main Estimates2023–24 Estimates To Date2024–25 Main Estimates
Source:
Budgetary
Voted
1 - Operating expenditures2,040,832,4931,960,768,0612,171,296,2072,242,325,841
5 - Capital expenditures117,230,329197,425,761231,709,795182,535,896
10 - Grants and contributions6,412,400,8084,946,749,6005,676,680,9085,884,106,557
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 arrangements89,017,454102,536,000107,782,011112,971,000
20 - Under subsection 12(2) of the International Development (Financial Institutions) Assistance Act, payments to international financial institutions – Direct payments-111
Total Voted8,659,481,0847,207,479,4238,187,468,9228,421,939,295
Total Statutory594,722,543369,157,650391,281,614386,154,528
Total Budgetary9,254,203,6277,576,637,0738,578,750,5368,808,093,823
Non-budgetary
Voted
L30 - Loans – International Financial Assistance Act120,000,000201,000,000201,000,000201,000,000
- Items voted in prior Estimates3,225,980---
Total Voted123,225,980201,000,000201,000,000201,000,000
Total Statutory141,704,503---
Total non-budgetary264,930,483201,000,000201,000,000201,000,000

Background

2. 2024-25 Main Estimates – Year-over-Year Changes – Explanation of Items

Supplementary messages

The 2024-25 Main Estimates include:

Supporting facts and figures

Annex A - 2024-25 Main Estimates - Summary of year-over-year Adjustments
AdjustmentsEstimates to Date
2024-25 Main Estimates8,808,093,823
2023-24 Main Estimates (last year's)7,576,637,073
Net increase1,231,456,750
Funding increases include:
1 - Funding for Climate Change466,299,065
2 - Funding for the International Biodiversity Program222,380,792
3 - Funding to implement the Indo-Pacific Strategy124,912,867
4 - Funding to support the Feminist International Assistance Policy110,131,368
5 - Compensation for collective agreements82,116,559
6 - Funding for the Middle East Strategy65,909,588
7 - Increase in the funding for the Strategic Priority Fund57,000,000
8 - Adjustment to the funding for the Assessed Contributions (non-ODA portion)32,177,724
9 - Adjustment related to the impact of foreign currency fluctuations incurred on expenditures at missions abroad (non-ODA portion)29,973,989
10 - Adjustment to the funding for Inflation on Foreign Service Allowances (non-ODA portion)28,927,357
11 - Increase in the funding for the Peace and Stabilization Operations Program26,592,636
12 - Funding for locally engaged staff salaries and related benefits incurred at missions abroad (non-ODA portion)26,537,500
13 - Transfers to/from other government departments (OGDs) to provide support to departmental staff located at missions abroad25,765,147
14 - Funding for the Management of the Canada-U.S. Softwood Lumber File24,485,907
15 - Funding to strengthen Canada's sanctions capacity and leadership21,476,663
16 - Funding to strengthen Canada's diplomatic presence in Central and Eastern Europe and the Caucasus region16,813,008
17 - Adjustment for inflation on overseas operations (non-ODA portion)15,658,853
Sub-total1,377,159,023
The funding increases listed above were offset by the following funding decreases:
18 - Adjustment for Refocusing Government Spending(117,630,000)
19 - Decrease in the funding for Duty of Care special purpose allotment to support mission security abroad(23,793,405)
20 - Other adjustments(4,278,868)
Sub-total(145,702,273)
Net increase1,231,456,750

3. 2024-25 Main Estimates – Funding for Climate Change

Supplementary messages

Results

Supporting facts and figures

YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalInitiatives
GrantsContrib & Other
2023-244,512,0371,218,2501,765,336 174,560,000200,000,000382,055,623Canada's International Climate Finance and Biodiversity Programs
     (1,602,480)(1,602,480)Transfers to OGD
4,512,0371,218,2501,765,336-174,560,000198,397,520380,453,143 
2024-254,814,2061,299,8362,145,996 214,600,000200,000,000422,960,038Canada's International Climate Finance and Biodiversity Programs
     240,000,000240,000,000Funding to help developing countries address the impact of climate
     186,000,000186,000,000Ongoing Implementation of Canada's 2021-2026 International Climate finance Commitment
652,613176,206963,351100,000  1,892,170NATO Climate Change and Security Center of Excellence
    (4,000,000) (4,000,000)Transfers to OGD
5,466,8191,476,0423,109,347100,000210,600,000626,000,000846,752,208 
Year-over-year adjustment466,299,065 

Allocation by Core Responsibility:

Canada’s International Climate finance and Biodiversity Programs for 2021-22 to 2025-26
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-244,512,0371,218,250634,172 174,560,000200,000,000380,924,459Development, Peace and Security Programming
  1,131,164   1,131,164Internal Services
4,512,0371,218,2501,765,336-174,560,000200,000,000382,055,623 
2024-254,814,2061,299,836914,796 214,600,000200,000,000421,628,838Development, Peace and Security Programming
  1,231,200   1,231,200Internal Services
4,814,2061,299,8362,145,996-214,600,000200,000,000422,860,038 
Year-over-year adjustment40,804,415 
Funding to help developing countries address the impact of climate
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
------- 
2024-25     240,000,000240,000,000Development, Peace and Security Programming
-----240,000,000240,000,000 
Year-over-year adjustment240,000,000 
Canada’s International Climate Finance Program for 2021-22 to 2025
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
------- 
2024-25     186,000,000186,000,000Development, Peace and Security Programming
-----186,000,000186,000,000 
Year-over-year adjustment186,000,000 
Funding for NATO Climate Change and Security Center of Excellence
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       International Advocacy and Diplomacy
       Support for Canada's Presence Abroad
       Internal Services
------- 
2024-25477,816129,010386,826   993,652International Advocacy and Diplomacy
174,79747,19664,681   286,674Support for Canada's Presence Abroad
  511,844100,000  611,844Internal Services
652,613176,206963,351100,000--1,892,170 
Year-over-year adjustment1,892,170 
Transfer to ODG
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24     (1,602,480)(1,602,480)Development, Peace and Security Programming
       Internal Services
-----(1,602,480)(1,602,480) 
2024-25    (4,000,000) (4,000,000)Development, Peace and Security Programming
       Internal Services
----(4,000,000)-(4,000,000) 
Year-over-year adjustment(2,397,520) 

Background

4. 2024-25 Main Estimates – Funding to implement Canada's Indo-Pacific Strategy

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       International Advocacy and Diplomacy
       Trade and Investment
       Development, Peace and Security Programming
       Internal Services
------- 
2024-2511,580,4933,126,73310,703,264600,0004,344,0005,425,00035,779,490International Advocacy and Diplomacy
2,945,155795,1929,105,876 5,500,00011,500,00029,846,223Trade and Investment
653,780176,5211,031,804 38,539,34014,975,00055,376,445Development, Peace and Security Programming
  3,910,709   3,910,709Internal Services
15,179,4284,098,44624,751,653600,00048,383,34031,900,000124,912,867 
Year-over-year adjustment124,912,867 

Background

5. 2024-25 Main Estimates – Funding to support Canada's Feminist International Assistance Policy

Supplementary messages

Results

Supporting facts and figures

YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalInitiative
GrantsContrib & Other
2023-241,512,904408,4841,947,244 57,400,0008,600,00069,868,632Funding to support Canada’s Strategy in response to the Rohingya Crisis in Myanmar and Bangladesh
1,512,904408,4841,947,244-57,400,0008,600,00069,868,632 
2024-25     7,000,0007,000,000Funding for the renewal and expansion of the Women's Voice and Leadership Program
    174,000,000 174,000,000Support to the Global Fund to Fight AIDS, Tuberculosis and Malaria’s Seventh Replenishment
    (1,000,000) (1,000,000)Transfer to the Department of Citizenship and Immigration for Strengthening Climate Adaptation to Address Migration in Southern Mexico
----173,000,0007,000,000180,000,000 
Year-over-year adjustment110,131,368 

Allocation by Core Responsibility:

Funding to support Canada’s Strategy in response to the Rohingya Crisis in Myanmar and Bangladesh
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-241,512,904408,4841,571,862 57,400,0008,600,00069,493,250Development, Peace and Security Programming
  375,382   375,382Internal Services
1,512,904408,4841,947,244-57,400,0008,600,00069,868,632 
2024-25       Development, Peace and Security Programming
       Internal Services
------- 
Year-over-year adjustment(69,868,632) 
Funding for the renewal and expansion of the Women’s Voice and Leadership Program
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
------- 
2024-25     7,000,0007,000,000Development, Peace and Security Programming
-----7,000,0007,000,000 
Year-over-year adjustment7,000,000 
Support to the Global Fund to Fight AIDS, Tuberculosis and Malaria's Seventh Replenishment
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
------- 
2024-25    174,000,000 174,000,000Development, Peace and Security Programming
----174,000,000-174,000,000 
Year-over-year adjustment174,000,000 
Transfer to the Department of Citizenship and Immigration for Strengthening Climate Adaptation to Address Migration in Southern Mexico
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
------- 
2024-25    (1,000,000) (1,000,000)Development, Peace and Security Programming
 ----(1,000,000)-(1,000,000) 
Year-over-year adjustment(1,000,000) 

Background

6. 2024-25 Main Estimates – Funding for the Canada's Middle East Strategy

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       International Advocacy and Diplomacy
       Development, Peace and Security Programming
       Support for Canada’s Presence Abroad
       Internal Services
------- 
2024-252,302,243807,1812,154,766   5,264,190International Advocacy and Diplomacy
2,538,723685,4552,560,983 46,100,000 51,885,161Development, Peace and Security Programming
687,315 5,928,085   6,615,400Support for Canada’s Presence Abroad
  2,144,837   2,144,837Internal Services
5,528,2811,492,63612,788,671-46,100,000-65,909,588 
Year-over-year adjustment65,909,588  

Background

7. 2024-25 Main Estimates – Increase in the funding for the Peace and Stabilization Operations Program

Supplementary messages

Results

Supporting facts and figures

YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalInitiatives
GrantsContrib & Other
2023-244,101,7101,107,4623,642,428 22,800,0004,200,00035,851,600Canada’s Engagement in United Nations Peace Operations and Peacebuilding
       Democracy in the Francophonie Initiative
       Funding to support the crisis in Haiti
4,101,7101,107,4623,642,428-22,800,0004,200,00035,851,600 
2024-254,093,5671,105,2643,589,905 30,000,0006,500,00045,288,736Canada’s Engagement in United Nations Peace Operations and Peacebuilding
     5,000,0005,000,000Democracy in the Francophonie Initiative
    12,155,500 12,155,500Funding to support the crisis in Haiti
4,093,5671,105,2643,589,905-42,155,50011,500,00062,444,236 
Year-over-year adjustment26,592,636 

Allocation by Core Responsibility:

Funding for Canada’s Engagement in United Nations Peace Operations
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-242,546,613687,5862,083,430 22,800,0004,200,00032,317,629Development, Peace and Security Programming
1,555,097419,876686,505   2,661,478International Advocacy and Diplomacy
  872,493   872,493Internal Services
4,101,7101,107,463,642,428-22,800,0004,200,00035,851,600 
2024-252,546,613687,5862,073,527 30,000,0006,500,00041,807,726Development, Peace and Security Programming
1,546,954417,678603,183   2,567,815International Advocacy and Diplomacy
  913,195   913,195Internal Services
4,093,5671,105,2643,589,905-30,000,0006,500,00045,288,736 
Year-over-year adjustment9,437,136 
Funding to support the crisis in Haiti
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
------- 
2024-25    12,155,500 12,155,500Development, Peace and Security Programming
----12,155,500-12,155,500 
Year-over-year adjustment12,155,500 
Democracy in the Francophonie Initiative
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
------- 
2024-25    5,000,000 5,000,000Development, Peace and Security Programming
----5,000,000-5,000,000 
Year-over-year adjustment5,000,000 

Background

8. 2024-25 Main Estimates – Funding for Canada's International Biodiversity Program

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
       Internal Services
------- 
2024-25447,138120,728295,366 220,980,000 221,843,232Development, Peace and Security Programming
  537,560   537,560Internal Services
447,138120,728832,926-220,980,000-222,380,792 
Year-over-year adjustment122,380,792 

Background

9. 2024-25 Main Estimates – Funding for the renewal and expansion of the Women's Voice and Leadership Program

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
------- 
2024-25     7,000,0007,000,000Development, Peace and Security Programming
-----7,000,0007,000,000 
Year-over-year adjustment7,000,000 

Background

10. 2024-25 Main Estimates – Support to the Global Fund to Fight AIDS Tuberculosis and Malaria’s Seventh Replenishment

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
------- 
2024-25    174,000,000 174,000,000Development, Peace and Security Programming
----174,000,000-174,000,000 
Year-over-year adjustment174,000,000 

Background

11. 2024-25 Main Estimates - Funding to help developing countries address the impact of climate

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
------- 
2024-25     240,000,000240,000,000Development, Peace and Security Programming
-----240,000,000240,000,000 
Year-over-year adjustment240,000,000 

Background

12. 2024-25 Main Estimates – Funding for the Ongoing Implementation of Canada’s 2021-2026 International Climate Finance Commitment

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
------- 
2024-25     186,000,000186,000,000Development, Peace and Security Programming
-----186,000,000186,000,000 
Year-over-year adjustment186,000,000 

Background

13. 2024-25 Main Estimates – Funding to strengthen Canada's diplomatic presence in Central and Eastern Europe and the Caucasus region

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Support for Canada’s Presence Abroad
       International Advocacy and Diplomacy
       Internal Services
------- 
2024-25301,03981,28163,1595,444,680  5,890,159Support for Canada’s Presence Abroad
4,371,7411,180,3704,489,296   10,041,407International Advocacy and Diplomacy
  881,442   881,442Internal Services
4,672,7801,261,6515,433,8975,444,680--16,813,008 
Year-over-year adjustment16,813,008 

Background

14. 2024-25 Main Estimates – Funding for NATO Climate Change and Security Center of Excellence

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       International Advocacy and Diplomacy
       Support for Canada’s Presence Abroad
       Internal Services
------- 
2024-25477,816129,010386,826   993,652International Advocacy and Diplomacy
174,79747,19664,681   286,674Support for Canada’s Presence Abroad
  511,844100,000  611,844Internal Services
652,613176,206963,351100,000--1,892,170 
Year-over-year adjustment1,892,170 

Background

15. 2024-25 Main Estimates – Funding for the Management of the Canada-U.S. Softwood Lumber File

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Trade and Investment
       Internal Services
------- 
2024-255,987,9811,616,75514,970,674   22,575,410Trade and Investment
  1,910,497   1,910,497Internal Services
5,987,9811,616,75516,881,171---24,485,907 
Year-over-year adjustment24,485,907 

Background

16. 2024-25 Main Estimates – Funding for the Renewal of the Business Women in International Trade Initiative

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Trade and Investment
       Internal Services
------- 
2024-25957,000258,390562,920   1,778,310Trade and Investment
  182,000   182,000Internal Services
957,000258,390744,920---1,960,310 
Year-over-year adjustment1,960,310 

Background

17. 2024-25 Main Estimates – Funding to strengthen Canada's sanctions capacity and leadership

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       International Advocacy and Diplomacy
       Internal Services
------- 
2024-254,258,7691,149,86811,557,2023,800,000  20,765,839International Advocacy and Diplomacy
  710,824   710,824Internal Services
4,258,7691,149,86812,268,0263,800,000--21,476,663 
Year-over-year adjustment21,476,663 

Background

18. 2024-25 Main Estimates – Funding for the renewal of creative industries trade promotion activities under the Creative Export Strategy

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Trade and Investment
       Internal Services
------- 
2024-251,026,539277,166969,755   2,273,460Trade and Investment
  162,347   162,347Internal Services
1,026,539277,1661,132,102---2,435,807 
Year-over-year adjustment2,435,807 

Background

19. 2024-25 Main Estimates – Funding to support resourcing departments and agencies to meet the National Security and Intelligence Review requirements

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       International Advocacy and Diplomacy
       Internal Services
------- 
2024-251,299,030350,738323,274   1,973,042International Advocacy and Diplomacy
  225,722   225,722Internal Services
1,299,030350,738548,996---2,198,764 
Year-over-year adjustment2,198,764 

Background

20. 2024-25 Main Estimates – Enhanced Training Support for the Haitian National Police

Supplementary messages

Results

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24       Development, Peace and Security Programming
------- 
2024-25    12,155,500 12,155,500Development, Peace and Security Programming
----12,155,500-12,155,500 
Year-over-year adjustment12,155,500 

Background

21. 2024-25 Main Estimates – Compensation for collective agreements

Supplementary messages

Supporting facts and figures

YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2024-2570,042,90711,924,005 149,647  82,116,559Various
70,042,90711,924,005-149,647--82,116,559 
2025-2678,901,73413,434,149 174,536  92,510,419Various
78,901,73413,434,149-174,536--92,510,419 
2026-27 & Ongoing80,813,66113,759,822 178,445  94,751,928Various
80,813,66113,759,822-178,445--94,751,928 

Background

22. 2024-25 Main Estimates – Transfers to/from other government departments (OGDs) to provide support to departmental staff located at missions abroad

Supplementary messages

Supporting facts and figures

YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2024-25 & Ongoing7,355,2881,985,92816,423,931   25,765,147Support for Canada's Presence Abroad
7,355,2881,985,92816,423,931---25,765,147 

Background

23. 2024-25 Main Estimates – Increase in the funding for the Strategic Priority Fund

Supporting facts and figures

Allocation by Core Responsibility:
YearsPersonnelEBPOperatingCapitalTransfer PaymentsTotalCore Responsibility
GrantsContrib & Other
2023-24    (57,000,000) (57,000,000)Development, Peace and Security Programming
----(57,000,000)-(57,000,000) 
2024-25       Development, Peace and Security Programming
------- 
Year-over-year adjustment57,000,000 

24. 2024-25 Main Estimates – Adjustment for Refocusing Government Spending

Supplementary messages

2023-24 (Frozen Allotment)2024-252025-262026-27 & 2027-282028-29 & Ongoing
(27,602,000)(118,718,936)(179,214,936)(243,374,436)(244,791,846)

Supporting facts and figures

Allocation by Core Responsibility:
YearsReference LevelsCost AvoidanceTotalCore Responsibility
OperatingTransfer PaymentsTotalOperatingTransfer PaymentsTotal
GrantsContrib & OtherGrants
2023-24        Various
-------- 
2024-25(36,062,765)(3,200,000)(78,367,235)(117,630,000)(1,088,936) (1,088,936)(118,718,936)Various
(36,062,765)(3,200,000)(78,367,235)(117,630,000)(1,088,936)-(1,088,936)(118,718,936) 
Year-over-year adjustment(117,630,000) 

Funding profile

YearsReference LevelsCost AvoidanceTotalCore Responsibility
OperatingTransfer PaymentsTotalOperatingTransfer PaymentsTotal
GrantsContrib & OtherGrants
2023-24 (Frozen Allot.)(27,602,000)  (27,602,000)   (27,602,000)Various
(27,602,000)--(27,602,000)---(27,602,000) 
2024-25(36,062,765)(3,200,000)(78,367,235)(117,630,000)(1,088,936) (1,088,936)(118,718,936)Various
(36,062,765)(3,200,000)(78,367,235)(117,630,000)(1,088,936)-(1,088,936)(118,718,936) 
2025-26(38,483,500)(3,200,000)(80,532,912)(122,216,412)(20,898,524)(36,100,000)(56,998,524)(179,214,936)Various
(38,483,500)(3,200,000)(80,532,912)(122,216,412)(20,898,524)(36,100,000)(56,998,524)(179,214,936) 
2026-27(46,075,912)(3,200,000)(137,100,000)(186,375,912)(20,898,524)(36,100,000)(56,998,524)(243,374,436)Various
(46,075,912)(3,200,000)(137,100,000)(186,375,912)(20,898,524)(36,100,000)(56,998,524)(243,374,436) 
2027-28(46,075,912)(1,200,000)(137,100,000)(184,375,912)(20,898,524)(38,100,000)(58,998,524)(243,374,436)Various
(46,075,912)(1,200,000)(137,100,000)(184,375,912)(20,898,524)(38,100,000)(58,998,524)(243,374,436) 
2028-29 & ongoing(46,075,912)(1,200,000)(137,100,000)(184,375,912)(22,315,934)(38,100,000)(60,415,934)(244,791,846)Various
(46,075,912)(1,200,000)(137,100,000)(184,375,912)(22,315,934)(38,100,000)(60,415,934)(244,791,846) 

25. 2024-25 Main Estimates – Decrease in the funding for the Duty of Care special purpose allotment to support mission security abroad

Top line messages

Supplementary messages

Results

Supporting facts and figures

OutcomesOperating and CapitalVariance
2023-242024-25
ARLU 2018-19 - Funding for Duty of Care131,535,572112,168,807(19,366,765)
ARLU 2022-23 - Kabul Mission Security and Operations 2021-2423,366,676(1,620,716)(24,987,392)
ARLU 2022-23 - Real Property Authorities for Missions Abroad (Colombo & 2015 Security Omnibus Related Projects)12,804,954(53,678)(12,858,632)
ARLU 2022-23 - Duty of Care 2021-27 – Protecting our People at Canadian Mission Abroad89,535,801101,637,91012,102,109
ARLU 2022-23 - Mission Security - Duty of Care (Reprofile)12,524,28515,666,6973,142,412
ARLU 2024-25 - Duty of Care Special Purpose Allotment Reprofile 24,064,62924,064,629
Other Adjustments - Quasi-Statutory adjustments, other adjustments, etc. (5,889,766)(5,889,766)

Background

2024-25 Main Estimates – Quasi Statutory Framework

26. 2024-25 Main Estimates – Adjustment related to the impact of inflation on overseas operations

Supplementary messages

Supporting facts and figures

YearsOperatingTotalType
2024-25 & ongoing635,479635,479ODA portion (financed internally from Vote 10 IAE)
15,658,85315,658,853Non-ODA portion (New funding)
16,294,33216,294,332 

Background

27. 2024-25 Main Estimates – Adjustment related to the impact of foreign currency fluctuations incurred on expenditures at missions abroad

Supplementary messages

Supporting facts and figures

YearsPersonnelEBPOperatingTotalType
2024-25 & ongoing427,756115,494529,5971,072,847ODA portion (financed internally from Vote 10 IAE)
13,326,4643,598,14513,049,38029,973,989Non-ODA portion
13,754,2203,713,63913,578,97731,046,836 

Background

28. 2024-25 Main Estimates – Adjustment related to the inflation on Foreign Service Allowances

Supplementary messages

Supporting facts and figures

YearsPersonnelEBPTotalType
2024-25 & ongoing1,841,497497,2042,338,701ODA portion (financed internally from Vote 10 IAE)
22,777,4466,149,91128,927,357Non-ODA portion
24,618,9436,647,11531,266,058 

Background

29. 2024-25 Main Estimates – Adjustment related to the cost of assessed contributions

Supplementary messages

Supporting facts and figures

Program2024-25
ODA portionNon-ODA portionTotal change
United Nations Peacekeeping 2,938,3662,938,366
Other Assessed14,361,14229,239,35843,600,500
Total14,361,14232,177,72446,538,866

Background

30. 2024-25 Main Estimates – Increase in funding for locally engaged staff salaries and related benefits incurred at missions abroad

Supplementary messages

Supporting facts and figures

YearsPersonnelEBPTotalType
2024-25 & ongoing670,715181,093851,808ODA portion (Financed internally from Vote 10 IAE)
20,895,6695,641,83126,537,500Non-ODA portion (New funding)
21,566,3845,822,92427,389,308 

Background

31. 2024-25 Main Estimates – Increase in funding for payments, in respect of pension, insurance and social security programs or other arrangements for employees locally engaged outside of Canada

Supplementary messages

Supporting facts and figures

YearsLES PensionCore Responsibility
2023-24102,536,000Support for Canada's Presence Abroad
102,536,000 
2024-25112,971,000Support for Canada's Presence Abroad
112,971,000 

Background

32. 2024-25 Main Estimates – by Vote (Overview)

Supplementary messages

Supporting facts and figures

Voted2022-23 Expenditures2023-24 Main Estimates2024-25 Main EstimatesVariance (2024-25 to 2023-24)
Vote 1 - Operating expenditures2,040,832,4931,960,768,0612,242,325,841281,557,780
Vote 5 - Capital expenditures117,230,328197,425,761182,535,896-14,889,865
Vote 10 - Grants and contributions6,412,400,8084,946,749,6005,884,106,557937,356,957
Vote 15 - Payments in respect of pension, insurance and social security programs or other arrangements for employees locally engaged outside of Canada89,017,454102,536,000112,971,00010,435,000
Vote 20 - Payments to international financial institutions – Direct 11 
Total Voted8,659,481,0837,207,479,4238,421,939,2951,214,459,872
Total Statutory594,722,544369,157,650386,154,52816,996,878
Grand Total9,254,203,6277,576,637,0738,808,093,8231,231,456,750
Budgetary ExpendituresStandard Object ($ millions)
01 - Personnel1,598.7
02 - Transportation and communications94.2
03 - Information34.2
04 - Professional and special services478.5
05 - Rentals286.0
06 - Purchased Repairs and maintenance43.6
07 - Utilities/materials and Supplies55.3
08 - Acquisition of land, buildings and works61.0
09 - Acquisition of machinery and equipment87.1
10 - Transfer payments6,134.4
11 - Public debt charges-
12 - Other subsidies and payments1.7
Less: Revenues and other reductions-66.6
Total8,808.1

33. Vote 10 – Transfer Payment Programs

Supplementary messages
Supporting facts and figures
Budgetary Expenditures2024-25 Main Estimates
VotedStatutoryTotal
Grants3,719.1 3,719.1
Contributions2,165.0 2,165.0
Payments to International Financial Institutions - Direct payments 249.4249.4
Payments under the Diplomatic Service (Special) Superannuation Act 0.90.9
Total Budgetary Expenditures5,884.1250.36,134.4

34. Vote 10 – International Organizations – Assessed Contributions

Supplementary messages
Supporting facts and figures
Program2024-25
ODA portionNon-ODA portionIncrease
United Nations Peacekeeping 2,938,3662,938,366
Other Assessed14,361,14229,239,35843,600,500
Total14,361,14232,177,72446,538,866
Background

35. 2024-25 Main Estimates – by Core Responsibility (Overview)

Top line messages

Supporting facts and figures

Allocation by Core Responsibility:
BudgetaryOperatingCapitalTransfer PaymentsRevenues and other reductionsTotal
Development, Peace and Security Programming186,695,04417,2245,432,757,54705,619,469,815
Support for Canada’s Presence Abroad1,220,828,068173,714,9890(61,000,000)1,333,543,057
International Advocacy and Diplomacy390,665,3845,652,489624,618,22101,020,936,094
Trade and Investment345,992,919289,80076,135,357(2,000,000)420,418,076
Help for Canadians Abroad75,892,140400,0000(2,400,000)73,892,140
Internal Services337,653,2472,461,394900,000(1,180,000)339,834,641
Total2,557,726,802182,535,8966,134,411,125(66,580,000)8,808,093,823

Background

36. Development, Peace and Security Programming

Top line messages
Supporting facts and figures
BudgetaryOperatingCapitalTransfer PaymentsRevenues and other reductionsTotal
Development, Peace and Security Programming186,695,04417,2245,432,757,54705,619,469,815
Background

37. Support for Canada’s Presence Abroad

Top line messages
Supporting facts and figures
BudgetaryOperatingCapitalTransfer PaymentsRevenues and other reductionsTotal
Support for Canada’s Presence Abroad1,220,828,068173,714,9890(61,000,000)1,333,543,057
Background

38. International Advocacy and Diplomacy

Top line messages
Supporting facts and figures
BudgetaryOperatingCapitalTransfer PaymentsRevenues and other reductionsTotal
International Advocacy and Diplomacy390,665,3845,652,489624,618,22101,020,936,094
Background

39. Trade and Investment

Top line messages
Supporting facts and figures
BudgetaryOperatingCapitalTransfer PaymentsRevenues and other reductionsTotal
Trade and Investment345,992,919289,80076,135,357(2,000,000)420,418,076
Background

40. Help for Canadians Abroad

Top line messages
Supporting facts and figures
BudgetaryOperatingCapitalTransfer PaymentsRevenues and other reductionsTotal
Help for Canadians Abroad75,892,140400,0000(2,400,000)73,892,140
Background

41. Internal Services

Top line messages
Supporting facts and figures
BudgetaryOperatingCapitalTransfer PaymentsRevenues and other reductionsTotal
Internal Services337,653,2472,461,394900,000(1,180,000)339,834,641
Background

42. Departmental Plan 2024-25

Background

43. Departmental Results Report (DRR) 2022-23

Supplementary messages
Background
Supporting facts and figures

44. Canada’s Network Abroad

Supporting facts and figures
Background

45. Overview of Main Estimates 2023-24

Supporting facts and figures
Organizational Estimates (dollars)2021–22 Expenditures2022–23 Main Estimates2022–23 Estimates To Date2023–24 Main Estimates
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 payments0131
– Debt write-off - Posting Loans and Security Deposits0066,9070
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 Act0201,000,000201,000,000201,000,000
– Items voted in prior Estimates10,985,233110
Total Voted10,985,233201,000,001201,000,001201,000,000
Total Statutory143,970,105147,321,230147,321,2300
Total non-budgetary154,955,338348,321,231348,321,231201,000,000
Background

46. Public Accounts – Overview

Supplementary messages

47. Public Accounts – Losses

Supporting facts and figures

48. Public Accounts – Travel and Conferences

Supplementary messages
Supporting facts and figures

49. Public Accounts – Lapses

Supplementary messages
Supporting facts and figures
Date modified: