Supplementary Estimates (C), 2023-24
In order to make expenditures, the government must receive Parliament’s approval, either through previously adopted legislation or, on an annual basis, through the introduction and passage of appropriation bills. Prior to the introduction of each appropriation bill, the President of the Treasury Board tables an Estimates publication (Main or Supplementary) in Parliament to provide information and details on spending authorities sought.
While the Main Estimates provide an overview of spending requirements for the upcoming fiscal year, Supplementary Estimates present information on additional spending requirements which were either not sufficiently developed in time for inclusion in the Main Estimates, or have subsequently been refined to account for developments in particular programs and services.
The Supplementary Estimates (C), 2023–24 is the third and final Supplementary Estimates planned for this fiscal year.
On this page
- Highlights
-
Detail by Organization
In this section
- Atlantic Canada Opportunities Agency
- Atomic Energy of Canada Limited
- Canada Border Services Agency
- Canada Council for the Arts
- Canada Mortgage and Housing Corporation
- Canada Revenue Agency
- Canada School of Public Service
- Canadian Accessibility Standards Development Organization
- Canadian Food Inspection Agency
- Canadian Institutes of Health Research
- Canadian Security Intelligence Service
- Canadian Space Agency
- Canadian Tourism Commission
- Communications Security Establishment
- Correctional Service of Canada
- Department of Agriculture and Agri-Food
- Department of Canadian Heritage
- Department of Citizenship and Immigration
- Department of Crown-Indigenous Relations and Northern Affairs
- Department of Employment and Social Development
- Department of Finance
- Department of Fisheries and Oceans
- Department of Foreign Affairs, Trade and Development
- Department of Health
- Department of Indigenous Services
- Department of Industry
- Department of Justice
- Department of National Defence
- Department of Natural Resources
- Department of Public Safety and Emergency Preparedness
- Department of Public Works and Government Services
- Department of the Environment
- Department of Transport
- Department of Veterans Affairs
- Department of Western Economic Diversification
- House of Commons
- Impact Assessment Agency of Canada
- Library of Parliament
- National Arts Centre Corporation
- National Capital Commission
- National Museum of Science and Technology
- National Research Council of Canada
- Natural Sciences and Engineering Research Council
- Office of Infrastructure of Canada
- Office of the Commissioner for Federal Judicial Affairs
- Pacific Economic Development Agency of Canada
- Parks Canada Agency
- Privy Council Office
- Public Health Agency of Canada
- Public Service Commission
- Royal Canadian Mounted Police
- Shared Services Canada
- Social Sciences and Humanities Research Council
- Standards Council of Canada
- Statistics Canada
- Treasury Board Secretariat
- Veterans Review and Appeal Board
- Windsor-Detroit Bridge Authority
- Items for inclusion in the Proposed Schedules to the Appropriation Bill
Highlights
In this section
The Supplementary Estimates (C), 2023–24 present a total of $13.2 billion in incremental budgetary spending, which reflects $8.9 billion to be voted and a $4.3 billion increase in forecast statutory expenditures.
Main Estimates | Supplementary A | Supplementary B | Supplementary C | Total | |
---|---|---|---|---|---|
Budgetary | |||||
Voted | 198,150,946,696 | 20,478,605,110 | 20,678,755,329 | 8,911,403,788 | 248,219,710,923 |
Statutory | 234,790,698,111 | 1,384,994,281 | 3,912,605,217 | 4,278,027,278 | 244,366,324,887 |
Total Budgetary | 432,941,644,807 | 21,863,599,391 | 24,591,360,546 | 13,189,431,066 | 492,586,035,810 |
Non-Budgetary | |||||
Voted | 227,703,000 | 0 | 0 | 0 | 227,703,000 |
Statutory | 41,680,784 | 0 | 0 | 2,650,264,726 | 2,691,945,510 |
Total Non-Budgetary | 269,383,784 | 0 | 0 | 2,650,264,726 | 2,919,648,510 |
Voted Expenditures
If approved by Parliament, voted budgetary spending would increase by $8.9 billion (3.7%) to a total of $248.2 billion. The primary objectives for new voted spending and the organizations responsible are:
- programs for First Nations (Department of Indigenous Services: $818.1 million for child and family services, $803.9 million for services and supports under Jordan’s Principle, and $260.0 million for emergency management);
- compensation and benefits (Treasury Board Secretariat: $1.2 billion to compensate departments and agencies for negotiated salary adjustments and $200.0 million for adjustments made to terms and conditions of employment in the federal public administration); and
- military procurement projects and operations (Department of National Defence: $590.9 million for multi-mission aircraft, $510.0 million for Strategic Tanker Transport Capability Aircraft, and $284.7 million for operations in Latvia).
Initiatives for which multiple organizations are seeking funding include reimbursement of security costs for the United Nations Biodiversity Conference in Montreal, response to the crisis in Haiti and protection for at-risk whale populations.
A full list of these horizontal items is available in the online annex.
Reflecting these and other activities, five organizations are each seeking $500 million or more (excluding transfers) to support their priorities:
- the Department of National Defence ($2.2 billion);
- the Department of Indigenous Services ($2.0 billion);
- the Treasury Board Secretariat ($1.6 billion);
- the Department of Citizenship and Immigration ($566.5 million); and
- the Windsor-Detroit Bridge Authority ($507.3 million).
Statutory Expenditures
Changes to forecasts of statutory spending, including updated forecasts for interest costs, student financial assistance and elderly benefits from the 2023 Fall Economic Statement, are shown in these Estimates to provide additional information on organizations’ total estimated expenditures. Statutory budgetary expenditures are forecast to rise $4.3 billion (1.8%) to a total of $244.4 billion. The largest changes are:
- a $3.2 billion increase in interest on unmatured debt, primarily due to higher projected interest rates and higher inflation impacts on real return bonds;
- $576.5 million in Fiscal Stabilization for a payment to Alberta to assist with a year-over-year decline in the province’s revenues from the 2019–20 to 2020–21 fiscal years;
- a $499.2 million increase in Canada Student Grants reflecting enhancements to the program announced in Budget 2023; and
- a $437.0 million decrease to Old Age Security payments based on updated forecasts of the average monthly rate, number of beneficiaries, and benefit repayment amounts.
Statutory non-budgetary expenditures are forecast to rise $2.7 billion, primarily related to:
- $1.4 billion for the acquisition of shares in the Canada Growth Fund, part of the $15.0 billion initial capitalization announced in Budget 2022; and
- a $1.3 billion increase in student loans, which reflects changes to loan limits and eligibility requirements announced in Budget 2023.
Major Items
The following is a list of the major voted initiatives, which are included in these Supplementary Estimates to seek parliamentary approval.
Treasury Board Secretariat: $1.2 billion
Funding for compensation adjustments – Transfers to departments and agencies for negotiated salary adjustments
This funding will compensate departments, agencies and appropriation-dependent Crown corporations for the impact of collective bargaining agreements and other related adjustments to terms and conditions of service or employment. The costs arise from agreements concluded and terms and conditions updated from May to December 2023, including one-time lump sum payments.
Department of Indigenous Services: $818.1 million
Funding for implementation reforms to the First Nations Child and Family Services Program
This funding will improve services which preserve the ability for children to be cared for in their communities, such as ameliorating the impact of poverty and remoteness as well as improving the availability of safe and adequate housing for children on-reserve.
Department of Indigenous Services: $803.9 million
Funding for the continued implementation of Jordan’s Principle
This funding will be used to provide First Nations children with access to needed health, social and education products, services, and supports.
Department of National Defence: $590.9 million
Funding for the Canadian Multi-Mission Aircraft project
The P8-A Poseidon is a long-range, long-endurance multi-mission aircraft specialized in anti-submarine and anti-surface warfare. The scope of the project includes the procurement of up to 16 Poseidon aircraft, spare parts, training, support equipment, mission support centres, integrated logistics support, weapons and expendables, infrastructure, capability upgrades and initial in-service support.
Department of National Defence: $510.0 million
Funding for the Strategic Tanker Transport Capability Aircraft project
The CC-330 Husky fleet will conduct multiple tasks such as in-flight refueling of other aircraft, airlift of military personnel and cargo, medical evacuations, and strategic transport of Government of Canada officials. The project includes the acquisition and configuration of up to 9 aircraft, in-service support, infrastructure to house and maintain the fleet, and training and simulation capability.
Windsor-Detroit Bridge Authority: $507.3 million
Funding for the Gordie Howe International Bridge
The Gordie Howe International Bridge project includes the construction of a six-lane toll bridge between Windsor and Detroit, including ports of entry into both countries and a connection to Interstate 75. This funding is for adjustments to the contract with the private sector partner related to delays and increased costs following the COVID-19 pandemic.
Department of Citizenship and Immigration: $362.4 million
Funding for the Interim Housing Assistance Program
This funding will help provinces and municipalities to continue delivering interim housing for asylum claimants.
Department of National Defence: $284.7 million
Funding for North Atlantic Treaty Organization assurance and deterrence measures in Central and Eastern Europe (Operation REASSURANCE)
This funding will be used to scale up current Canadian Armed Forces activities in Latvia under Operation REASSURANCE, including increased personnel deployment, acquisition of supplies and ammunition, and infrastructure projects.
Department of Indigenous Services: $260.0 million
Funding for the Emergency Management Assistance Program
This funding will be used to reimburse First Nations communities, municipalities, provinces, territories and non-governmental emergency service providers for costs incurred during response and recovery activities on reserves across Canada. Emergencies include events such as natural disasters, loss of essential services and health related crises.
Department of National Defence: $250.0 million
Funding for military aid to Ukraine
This funding will support the delivery of equipment or services to Ukraine in the defence of its sovereignty, including armoured personnel carriers and medical evacuation vehicles.
Comparison of the Fall Economic Statement 2023 and Estimates
The following reconciliation is for the purpose of providing greater clarity on the relationship between the figures presented in the 2023 Fall Economic Statement and the 2023–24 Estimates and to allow for a more effective comparison and study of how the Estimates cash requirements are derived from the accrual-based budget plan.
2023–24 (billions of dollars) |
|
---|---|
Estimates to Date 2023–24 | 492.6 |
Of which: | |
Related to Budget 2023
|
10.4 |
Plus: Items not included in Estimates | 57.2 |
Of which: | |
Employment Insurance benefits
|
22.2 |
Canada Child Benefit
|
25.6 |
Other Tax Credits and Repayments
|
9.4 |
Plus: Netted Revenue | 14.4 |
Less: Accrual and other | (75.5) |
Fall Economic Statement 2023 (Projected Total Expenses for 2023-24) | 488.7 |
Items not included in the Estimates
The Fall Economic Statement forecast covers the complete scope of the Government’s fiscal framework, including revenues, program and tax expenditures, statutory expenditures such as Employment Insurance benefits, and provision for future obligations such as public service pensions. The scope of the Estimates is narrower than the Fall Economic Statement forecast. The main purpose of the Estimates is to support Parliament’s consideration of the appropriation bills, which are the legal instruments for authorizing certain payments.
The Estimates are therefore focused on the government’s cash needs which require parliamentary appropriations and exclude certain items reported in the Fall Economic Statement. Costs related to children’s benefits and Employment Insurance benefits are the largest components of the items excluded from the Estimates.
The Canada Child Benefit is legislated through the Income Tax Act and is considered an expenditure for government financial reporting purposes. Parliament does not authorize annual spending for this item or for any other tax expenditure or refundable tax credit.
Most Employment Insurance costs are paid directly out of the Employment Insurance Operating Account, rather than a departmental appropriation, and are therefore not included in the Estimates.
Netted revenues
Certain expenditures are funded through departmental revenues. Accrual expenses in the Fall Economic Statement are on a ‘gross’ basis, meaning the revenues are included in the accrual-based revenue forecast, while they are netted against expenditures in the Estimates.
Accrual and other
Federal budgets, as well as economic statements or updates, are presented on a full accrual basis whereas the Estimates are presented on a modified cash basis. The accrual basis of accounting recognizes income when it is earned and expenses when they are incurred, whereas cash accounting recognizes them when the cash or its equivalent has been paid. As a result, certain items will be reported differently between the two types of publications, for example legal settlements and capital projects. This category also includes costs related to consolidated Crown corporations that are funded from their own revenues, as well as adjustments for frozen allotments in voted authorities and for items that have been approved and earmarked in the fiscal framework (at the time of the 2023 Fall Economic Statement and since then).
Additional and Technical Information
Structural Changes and Changes to Voted Authorities
The following structural change has taken effect since the publishing of the 2023–24 Main Estimates:
- control and supervision of the Canadian Digital Service was transferred from the Treasury Board Secretariat to the Department of Employment and Social Development (Order in Council P.C. 2023-0784).
- the Minister of Public Safety, Democratic Institutions and Intergovernmental Affairs has been designated as the appropriate minister for the purposes of the Financial Administration Act for the Office of the Commissioner of Official Languages (Order in Council P.C. 2023-1062).
The following new or amended authorities are sought through the Appropriation Act for these Estimates:
- the Correctional Service of Canada is adding Vote 10 to reduce the drawdown limit of the CORCAN Revolving Fund from $20.0 million to $17.0 million;
- the Department of Employment and Social Development is adding Vote 10 to write off $215.5 million in debts relating to student and apprentice loans; and
- the Department of Indigenous Services is adding Vote 15 to increase the amount of loans that the Minister of Indigenous Services is authorized to guarantee from $2.2 billion to $3.0 billion.
Appropriation Acts in 2023–24
The following acts have provided supply for appropriation-dependent organizations:
- Appropriation Act No. 1, 2023–24 provided interim supply of $89,678,492,027, to cover requirements for the first three months of the fiscal year;
- Appropriation Act No. 2, 2023–24 provided the remaining supply of $108,700,157,669, for the 2023–24 Main Estimates;
- Appropriation Act No. 3, 2023–24 provided supply of $20,478,605,110 for the spending requirements presented in Supplementary Estimates (A), 2023–24; and
- Appropriation Act No. 4, 2023–24 provided supply of $20,678,755,329 for the spending requirements presented in Supplementary Estimates (B), 2023–24.
In March 2024, the President of the Treasury Board will introduce a bill to provide supply for the spending requirements presented in these Supplementary Estimates (C), 2023–24.
Tabled and Online Information
For this exercise, the President of the Treasury Board tables a document in Parliament that includes:
- highlights of incremental financial requirements and major funding requests;
- a comparison of the 2023 Fall Economic Statement to planned expenditures in the 2023–24 Estimates;
- an overview of structural changes and new authority requirements;
- a summary of appropriation acts for the current fiscal year;
- funding details by organization; and
- a proposed schedule to the appropriation bill to be approved by Parliament.
In addition to the tabled document, the following supplemental information is also available online:
- a detailed listing of statutory expenditures reported through the Estimates;
- a complete breakdown of planned expenditures by standard object, such as personnel, professional services and transfer payments;
- planned expenditures by purpose in accordance with each organization’s Departmental Reporting Framework;
- a listing of horizontal items presenting funding requirements;
- frozen allotments in voted authorities; and
- allocations from Treasury Board Central Votes.
Estimates by Organization
129 organizations are presenting funding requirements in the 2023–24 Estimates. Of these, 58 organizations are included in these Supplementary Estimates: 4 for information only and 54 for consideration by Parliament.
Department, Agency or Crown corporation | 2021–22 Expenditures | 2022–23 Estimates to date | Authorities To Date | These Supplementary Estimates | Proposed Authorities |
---|---|---|---|---|---|
Budgetary | |||||
Administrative Tribunals Support Service of Canada | 72,270,690 | 76,472,108 | 88,976,378 | 0 | 88,976,378 |
Atlantic Canada Opportunities Agency | 443,490,213 | 461,303,645 | 525,674,605 | (117,046) | 525,557,559 |
Atomic Energy of Canada Limited | 1,008,769,322 | 1,326,573,883 | 1,541,555,307 | 5,760,000 | 1,547,315,307 |
Canada Border Services Agency | 2,478,717,991 | 2,637,385,771 | 2,949,288,637 | 57,377,889 | 3,006,666,526 |
Canada Council for the Arts | 510,389,080 | 423,322,380 | 364,349,448 | 650,000 | 364,999,448 |
Canada Mortgage and Housing Corporation | 4,042,530,388 | 5,406,597,674 | 6,503,279,716 | 90,593,247 | 6,593,872,963 |
Canada Post Corporation | 22,210,000 | 22,210,000 | 22,210,000 | 0 | 22,210,000 |
Canada Revenue Agency | 9,489,294,614 | 12,649,488,553 | 16,678,394,100 | 297,118,385 | 16,975,512,485 |
Canada School of Public Service | 81,336,421 | 78,859,576 | 88,856,775 | 383,230 | 89,240,005 |
Canadian Accessibility Standards Development Organization | 16,500,614 | 20,877,446 | 21,792,791 | 225,000 | 22,017,791 |
Canadian Air Transport Security Authority | 686,115,078 | 922,689,126 | 1,074,515,043 | 0 | 1,074,515,043 |
Canadian Broadcasting Corporation | 1,250,423,241 | 1,287,123,241 | 1,287,258,894 | 0 | 1,287,258,894 |
Canadian Centre for Occupational Health and Safety | 13,093,032 | 11,540,881 | 10,617,644 | 0 | 10,617,644 |
Canadian Commercial Corporation | 0 | 13,000,000 | 13,000,000 | 0 | 13,000,000 |
Canadian Dairy Commission | 4,291,407 | 4,153,333 | 4,999,298 | 0 | 4,999,298 |
Canadian Energy Regulator | 109,369,353 | 114,852,416 | 118,434,135 | 0 | 118,434,135 |
Canadian Food Inspection Agency | 824,448,834 | 889,227,807 | 932,889,411 | 11,670,670 | 944,560,081 |
Canadian Grain Commission | 16,046,114 | 13,209,950 | 9,377,328 | 0 | 9,377,328 |
Canadian High Arctic Research Station | 27,335,298 | 35,366,139 | 39,635,925 | 0 | 39,635,925 |
Canadian Human Rights Commission | 35,786,850 | 40,639,507 | 44,266,296 | 0 | 44,266,296 |
Canadian Institutes of Health Research | 1,384,299,264 | 1,359,172,027 | 1,367,087,806 | 1,019,305 | 1,368,107,111 |
Canadian Intergovernmental Conference Secretariat | 4,893,775 | 6,056,666 | 8,135,977 | 0 | 8,135,977 |
Canadian Museum for Human Rights | 29,336,716 | 30,736,716 | 26,837,337 | 0 | 26,837,337 |
Canadian Museum of History | 84,700,406 | 77,279,111 | 78,651,435 | 0 | 78,651,435 |
Canadian Museum of Immigration at Pier 21 | 9,546,694 | 8,956,694 | 9,130,073 | 0 | 9,130,073 |
Canadian Museum of Nature | 35,681,183 | 32,797,236 | 32,381,178 | 0 | 32,381,178 |
Canadian Northern Economic Development Agency | 88,371,514 | 107,617,728 | 88,759,082 | 0 | 88,759,082 |
Canadian Nuclear Safety Commission | 143,540,298 | 152,216,791 | 161,663,218 | 0 | 161,663,218 |
Canadian Race Relations Foundation | 6,180,001 | 5,115,542 | 9,000,000 | 0 | 9,000,000 |
Canadian Radio-television and Telecommunications Commission | 13,979,081 | 21,076,498 | 23,015,663 | 0 | 23,015,663 |
Canadian Security Intelligence Service | 642,172,827 | 656,618,835 | 724,640,776 | (1,381,322) | 723,259,454 |
Canadian Space Agency | 368,108,149 | 584,880,167 | 601,722,345 | 20,456,638 | 622,178,983 |
Canadian Tourism Commission | 121,159,703 | 156,130,263 | 111,199,653 | 9,750,687 | 120,950,340 |
Canadian Transportation Accident Investigation and Safety Board | 35,936,917 | 35,761,282 | 43,886,535 | 0 | 43,886,535 |
Canadian Transportation Agency | 42,887,887 | 41,496,728 | 56,444,717 | 0 | 56,444,717 |
Civilian Review and Complaints Commission for the Royal Canadian Mounted Police | 10,530,635 | 12,814,397 | 16,865,155 | 0 | 16,865,155 |
Communications Security Establishment | 800,990,706 | 913,422,354 | 1,028,600,114 | 10,592,560 | 1,039,192,674 |
Copyright Board | 3,650,672 | 4,292,538 | 4,690,227 | 0 | 4,690,227 |
Correctional Service of Canada | 2,909,923,253 | 3,164,665,598 | 3,612,652,478 | 35,311,017 | 3,647,963,495 |
Courts Administration Service | 100,372,516 | 106,376,866 | 136,067,792 | 0 | 136,067,792 |
Department for Women and Gender Equality | 230,653,872 | 325,260,225 | 322,671,369 | 0 | 322,671,369 |
Department of Agriculture and Agri-Food | 3,461,924,485 | 3,570,941,925 | 3,871,704,392 | 170,479,523 | 4,042,183,915 |
Department of Canadian Heritage | 2,006,534,179 | 2,390,698,014 | 2,186,439,056 | 8,585,472 | 2,195,024,528 |
Department of Citizenship and Immigration | 3,451,273,280 | 5,881,400,989 | 5,940,969,971 | 573,171,033 | 6,514,141,004 |
Department of Crown-Indigenous Relations and Northern Affairs | 4,832,142,977 | 13,761,666,183 | 26,473,861,230 | 23,909,865 | 26,497,771,095 |
Department of Employment and Social Development | 95,784,864,315 | 89,067,954,494 | 94,087,616,435 | 247,030,049 | 94,334,646,484 |
Department of Finance | 106,388,052,369 | 118,160,064,625 | 132,221,986,769 | 3,823,959,200 | 136,045,945,969 |
Department of Fisheries and Oceans | 3,758,867,521 | 4,544,384,481 | 4,920,967,272 | 102,303,099 | 5,023,270,371 |
Department of Foreign Affairs, Trade and Development | 8,074,210,761 | 9,363,648,460 | 8,547,237,906 | 185,427,992 | 8,732,665,898 |
Department of Health | 6,044,784,701 | 6,342,381,946 | 7,440,688,234 | 5,090,697 | 7,445,778,931 |
Department of Indigenous Services | 18,351,809,592 | 44,799,119,017 | 45,616,898,324 | 2,045,741,975 | 47,662,640,299 |
Department of Industry | 3,094,863,744 | 5,869,594,580 | 6,009,070,598 | 94,970,980 | 6,104,041,578 |
Department of Justice | 907,417,603 | 974,536,252 | 1,099,795,026 | 29,615,185 | 1,129,410,211 |
Department of National Defence | 24,126,144,961 | 27,580,610,515 | 29,043,693,814 | 2,228,961,432 | 31,272,655,246 |
Department of Natural Resources | 2,121,211,426 | 3,942,548,267 | 5,557,860,914 | 43,624,991 | 5,601,485,905 |
Department of Public Safety and Emergency Preparedness | 1,067,659,811 | 3,452,111,427 | 2,771,599,379 | 222,508,228 | 2,994,107,607 |
Department of Public Works and Government Services | 4,172,352,231 | 4,843,318,156 | 5,197,217,390 | 263,351,512 | 5,460,568,902 |
Department of the Environment | 1,712,888,665 | 2,173,728,859 | 2,864,127,564 | 30,558,025 | 2,894,685,589 |
Department of Transport | 2,183,206,682 | 3,417,426,596 | 4,223,794,401 | 24,383,395 | 4,248,177,796 |
Department of Veterans Affairs | 5,406,391,796 | 5,682,993,282 | 6,074,894,189 | 19,534,800 | 6,094,428,989 |
Department of Western Economic Diversification | 431,853,920 | 583,406,790 | 414,719,073 | 12,980,868 | 427,699,941 |
Economic Development Agency of Canada for the Regions of Quebec | 443,837,730 | 712,654,187 | 591,119,421 | 0 | 591,119,421 |
Federal Economic Development Agency for Northern Ontario | 89,220,951 | 135,788,850 | 77,248,082 | 0 | 77,248,082 |
Federal Economic Development Agency for Southern Ontario | 400,115,480 | 702,781,464 | 464,978,334 | 0 | 464,978,334 |
Financial Transactions and Reports Analysis Centre of Canada | 77,028,275 | 95,044,328 | 119,120,884 | 0 | 119,120,884 |
Freshwater Fish Marketing Corporation | 0 | 1 | 0 | 0 | 0 |
House of Commons | 510,094,929 | 581,381,455 | 616,896,499 | 24,328,488 | 641,224,987 |
Immigration and Refugee Board | 264,252,059 | 284,507,098 | 366,010,858 | 0 | 366,010,858 |
Impact Assessment Agency of Canada | 72,000,736 | 75,515,117 | 106,108,727 | (105,000) | 106,003,727 |
International Development Research Centre | 155,251,325 | 158,930,728 | 159,060,903 | 0 | 159,060,903 |
International Joint Commission (Canadian Section) | 8,318,598 | 9,601,062 | 10,848,643 | 0 | 10,848,643 |
Invest in Canada Hub | 34,487,041 | 33,595,456 | 35,666,724 | 0 | 35,666,724 |
Law Commission of Canada | 0 | 4,675,069 | 4,512,528 | 0 | 4,512,528 |
Leaders’ Debates Commission | 3,206,396 | 454,187 | 3,499,750 | 0 | 3,499,750 |
Library and Archives of Canada | 131,803,272 | 240,130,568 | 234,199,470 | 0 | 234,199,470 |
Library of Parliament | 50,190,946 | 55,835,039 | 57,871,678 | 6,050,545 | 63,922,223 |
Marine Atlantic Inc. | 130,809,588 | 158,520,769 | 211,305,507 | 0 | 211,305,507 |
Military Grievances External Review Committee | 7,025,061 | 7,014,392 | 8,314,603 | 0 | 8,314,603 |
Military Police Complaints Commission | 4,774,817 | 4,884,675 | 5,610,723 | 0 | 5,610,723 |
National Arts Centre Corporation | 59,920,409 | 66,111,319 | 59,394,630 | 2,350,000 | 61,744,630 |
National Capital Commission | 191,713,677 | 191,146,129 | 95,570,808 | 250,000 | 95,820,808 |
National Film Board | 69,336,699 | 70,946,446 | 74,682,719 | 0 | 74,682,719 |
National Gallery of Canada | 52,002,341 | 50,256,671 | 47,062,359 | 0 | 47,062,359 |
National Museum of Science and Technology | 43,173,183 | 39,514,631 | 35,426,582 | 1,150,000 | 36,576,582 |
National Research Council of Canada | 1,436,309,315 | 1,555,527,140 | 1,639,363,892 | 892,801 | 1,640,256,693 |
National Security and Intelligence Review Agency Secretariat | 17,289,754 | 28,237,776 | 24,388,394 | 0 | 24,388,394 |
Natural Sciences and Engineering Research Council | 1,413,274,920 | 1,382,679,762 | 1,377,442,822 | 2,412,756 | 1,379,855,578 |
Northern Pipeline Agency | 255,692 | 572,250 | 572,629 | 0 | 572,629 |
Office of Infrastructure of Canada | 8,962,080,971 | 9,363,149,423 | 9,943,611,564 | 974,619 | 9,944,586,183 |
Office of the Auditor General | 111,370,972 | 119,881,702 | 131,983,893 | 0 | 131,983,893 |
Office of the Chief Electoral Officer | 627,287,848 | 203,509,925 | 218,766,021 | 0 | 218,766,021 |
Office of the Commissioner for Federal Judicial Affairs | 670,782,934 | 711,054,715 | 734,584,788 | 0 | 734,584,788 |
Office of the Commissioner of Lobbying | 4,653,563 | 5,464,196 | 6,184,597 | 0 | 6,184,597 |
Office of the Commissioner of Official Languages | 23,114,306 | 22,239,511 | 25,561,085 | 0 | 25,561,085 |
Office of the Conflict of Interest and Ethics Commissioner | 7,338,204 | 8,143,039 | 8,333,174 | 0 | 8,333,174 |
Office of the Correctional Investigator of Canada | 5,152,994 | 5,478,282 | 7,034,651 | 0 | 7,034,651 |
Office of the Director of Public Prosecutions | 201,380,233 | 219,496,984 | 234,107,328 | 0 | 234,107,328 |
Office of the Governor General’s Secretary | 23,853,829 | 23,988,252 | 26,629,964 | 0 | 26,629,964 |
Office of the Intelligence Commissioner | 2,051,885 | 2,535,599 | 2,710,388 | 0 | 2,710,388 |
Office of the Parliamentary Budget Officer | 6,090,218 | 7,401,122 | 7,640,981 | 0 | 7,640,981 |
Office of the Public Sector Integrity Commissioner | 5,446,639 | 5,676,571 | 6,382,606 | 0 | 6,382,606 |
Office of the Senate Ethics Officer | 898,155 | 1,408,848 | 1,464,676 | 0 | 1,464,676 |
Office of the Superintendent of Financial Institutions | 207,628,416 | 220,521,651 | 294,725,987 | 0 | 294,725,987 |
Offices of the Information and Privacy Commissioners of Canada | 48,642,435 | 45,407,279 | 53,659,367 | 0 | 53,659,367 |
Pacific Economic Development Agency of Canada | 168,705,786 | 362,507,408 | 211,780,444 | 0 | 211,780,444 |
Parks Canada Agency | 1,163,958,695 | 1,107,173,445 | 1,433,761,358 | 37,978,525 | 1,471,739,883 |
Parliamentary Protective Service | 86,622,316 | 106,398,325 | 103,713,748 | 0 | 103,713,748 |
Parole Board of Canada | 58,752,818 | 69,470,927 | 79,259,524 | 0 | 79,259,524 |
Patented Medicine Prices Review Board | 12,339,409 | 17,003,213 | 18,314,001 | 0 | 18,314,001 |
Privy Council Office | 203,615,363 | 235,598,621 | 231,530,438 | 15,496,978 | 247,027,416 |
Public Health Agency of Canada | 8,705,432,498 | 11,411,949,483 | 5,456,285,907 | (600,148) | 5,455,685,759 |
Public Service Commission | 86,049,789 | 94,571,374 | 105,685,820 | (10,000) | 105,675,820 |
Registrar of the Supreme Court of Canada | 39,393,726 | 43,544,045 | 48,833,797 | 0 | 48,833,797 |
Royal Canadian Mounted Police | 5,326,425,666 | 4,795,647,766 | 5,152,682,836 | 276,309,839 | 5,428,992,675 |
Royal Canadian Mounted Police External Review Committee | 3,874,704 | 6,442,098 | 6,595,974 | 0 | 6,595,974 |
Secretariat of the National Security and Intelligence Committee of Parliamentarians | 2,698,002 | 3,651,256 | 3,913,001 | 0 | 3,913,001 |
Senate | 96,362,294 | 121,821,702 | 126,694,386 | 0 | 126,694,386 |
Shared Services Canada | 2,162,154,180 | 2,698,270,614 | 2,850,917,896 | 52,548,248 | 2,903,466,144 |
Social Sciences and Humanities Research Council | 1,016,390,638 | 1,115,008,926 | 1,164,367,945 | 671,853 | 1,165,039,798 |
Standards Council of Canada | 19,271,621 | 17,702,499 | 19,868,363 | 476,635 | 20,344,998 |
Statistics Canada | 883,383,175 | 619,176,703 | 746,506,829 | 4,078,311 | 750,585,140 |
Telefilm Canada | 151,228,599 | 311,108,479 | 151,908,479 | 0 | 151,908,479 |
The Federal Bridge Corporation Limited | 9,123,879 | 5,303,000 | 7,381,000 | 0 | 7,381,000 |
The Jacques-Cartier and Champlain Bridges Inc. | 235,144,062 | 280,514,520 | 231,671,430 | 0 | 231,671,430 |
The National Battlefields Commission | 13,201,531 | 15,768,386 | 20,660,481 | 0 | 20,660,481 |
Treasury Board Secretariat | 11,067,930,305 | 9,377,699,874 | 6,038,676,658 | 1,564,241,709 | 7,602,918,367 |
Veterans Review and Appeal Board | 11,103,961 | 14,229,724 | 24,320,317 | (2,965,800) | 21,354,517 |
VIA HFR - VIA TGF Inc. | 0 | 0 | 51,670,000 | 0 | 51,670,000 |
VIA Rail Canada Inc. | 628,856,038 | 1,096,370,797 | 1,482,511,019 | 0 | 1,482,511,019 |
Windsor-Detroit Bridge Authority | 481,287,738 | 1,106,494,000 | 1,220,541,683 | 507,302,126 | 1,727,843,809 |
Total Budgetary | 374,784,563,217 | 443,285,263,409 | 480,468,329,171 | 13,189,431,066 | 493,657,760,237 |
Non-budgetary | |||||
Canada Mortgage and Housing Corporation | (168,383,473) | (164,412,879) | (119,838,866) | 0 | (119,838,866) |
Canadian Dairy Commission | (48,153,504) | 0 | 0 | 0 | 0 |
Correctional Service of Canada | (32) | 0 | 0 | 0 | 0 |
Department of Agriculture and Agri-Food | (2,336,283) | 0 | 0 | 0 | 0 |
Department of Citizenship and Immigration | 5,086,214 | 0 | 0 | 0 | 0 |
Department of Crown-Indigenous Relations and Northern Affairs | 12,510,719 | 25,903,000 | 25,903,000 | 0 | 25,903,000 |
Department of Employment and Social Development | 236,547,330 | (208,594,735) | 161,519,650 | 1,260,264,726 | 1,421,784,376 |
Department of Finance | 64,296,624,704 | 2,311,709,001 | 0 | 1,390,000,000 | 1,390,000,000 |
Department of Foreign Affairs, Trade and Development | 154,955,338 | 348,321,231 | 201,000,000 | 0 | 201,000,000 |
Department of Industry | 435,000,000 | 800,000 | 800,000 | 0 | 800,000 |
Department of National Defence | (1,248,045) | 0 | 0 | 0 | 0 |
Department of Public Works and Government Services | (6,177,491) | 1 | 0 | 0 | 0 |
Total Non-budgetary | 64,914,425,477 | 2,313,725,619 | 269,383,784 | 2,650,264,726 | 2,919,648,510 |
Note: The Estimates by Organization table includes two-year appropriations of $147,156,946 for the Canada Border Services Agency and $908,579,947 for the Canada Revenue Agency under Authorities To Date and Proposed Authorities. These two agencies have the authority to carry forward funds approved in 2022–23 to 2023–24. Other differences between the Estimates by Organization table and the Supplementary Estimates as part of total Estimates table relate to adjustments to estimated statutory expenditures for employee benefit plans. |
Page details
- Date modified: