We are currently moving our web services and information to Canada.ca.

The Treasury Board of Canada Secretariat website will remain available until this move is complete.

2013–14 Estimates


Archived information

Archived information is provided for reference, research or recordkeeping purposes. It is not subject à to the Government of Canada Web Standards and has not been altered or updated since it was archived. Please contact us to request a format other than those available.

Part II - Main Estimates

Agriculture and Agri-Food

Raison d'être

The Department of Agriculture and Agri-Food Canada was created in 1868 - one year after Confederation - because of the importance of agriculture to the economic, social and cultural development of Canada. Today, the Department helps ensure the agriculture, agri-food and agri-based products industries can compete in domestic and international markets, deriving economic returns to the sector and the Canadian economy as a whole. Through its work, the Department strives to help the sector maximize its long-term profitability and competitiveness, while respecting the environment and the safety and security of Canada's food supply.

Organizational Estimates

Figure 1. Organizational Estimates - Budgetary - Agriculture and Agri-Food

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 1. Organizational Estimates (dollars) - Agriculture and Agri-Food
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
704,941,276 620,125,288 669,590,173 594,969,595
5 Capital expenditures
28,848,626 26,746,894 29,579,826 27,872,294
10 Grants and contributions
359,941,850 423,115,000 632,128,947 226,495,111
Total voted
1,093,731,752 1,069,987,182 1,331,298,946 849,337,000
Total Statutory
1,463,922,873 1,348,607,241 1,456,877,241 1,342,238,219
Total budgetary 2,557,654,625 2,418,594,423 2,788,176,187 2,191,575,219

Highlights

Agriculture and Agri-Food Canada is estimating budgetary expenditures of $2.2 billion in 2013-14. Of this amount, $849.3 million requires approval by Parliament. The remaining $1.3 billion represents statutory forecasts that do not require additional approval and are provided for information purposes only.

The Department's 2013-14 Main Estimates are a reflection of approved budget and resource allocation decisions at a point in time. Most of the Department's programs are approved on a cyclical basis and, depending on the timing of approvals, some spending authorities may not be received in time for the Main Estimates, but rather are received later in the year and are included in Supplementary Estimates exercises. It is important to note that despite the reduced spending authorities in the 2013-14 Main Estimates as compared to prior years, funding for Growing Forward 2 cost-shared initiatives and support of Business Risk Management programming is expected to be presented in 2013-14 Supplementary Estimates.

Agriculture and Agri-Food Canada provides information, research and technology, and policies and programs to help Canada's agriculture, agri-food and agri-based products sector compete in markets at home and abroad, manage risk, and embrace innovation. The activities of the Department extend from the farmer to the consumer and from the farm to global markets, through all phases of sustainable production, processing and marketing of agriculture and agri-food products. The spending authorities in the 2013-14 Main Estimates are integral to achieving the Department's plans and priorities. Please refer to the Department's Report on Plans and Priorities for further details.

The 2013-14 fiscal year is the first year of Growing Forward 2, the next federal, provincial, territorial agriculture policy framework. This framework will support a shift in focus towards more proactive investments in innovation, competitiveness and market development initiatives to help producers meet rising demand, both in Canada and internationally. Growing Forward 2 will also see a transformative shift in the delivery of Business Risk Management programming, moving away from reactive income support towards programming that facilitates market-based profitability and economic growth. This, in combination with higher commodity prices driven by increasing grain prices, have resulted in an overall reduction of the forecast requirement for statutory grants and contributions under Business Risk Management programming in the 2013-14 Main Estimates, particularly within the AgriStability program. Business Risk Management programming will continue to provide effective support that will ensure producers are protected against severe market volatility and disasters.

Budget 2012 announced that the Government is also delivering on its long-standing promise to give Western Canadian farmers the freedom to market their own wheat and barley on the open market. The 2013-14 Main Estimates include $53.5 million and the 2012-13 Estimates to date include $184.2 million in spending authorities for the Canadian Wheat Board Transition Costs program. As well, savings for the Budget 2012 Spending Review are factored into these Main Estimates, and the Department is currently on track for meeting its 2013-14 savings target.

The Department's Vote 10 grants and contributions spending authorities in 2013-14 decrease compared to the 2012-13 Estimates and 2011-12 actual expenditures primarily due to Growing Forward 2 provincial and territorial cost-shared initiatives which are still being finalized and are therefore not included in these Main Estimates. The Department, in consultation with provincial and territorial partners, continues to work at tailoring Growing Forward 2 cost-shared initiatives to suit local needs and objectives. These amounts are expected to be added to the Department's Vote 10 spending authorities through Supplementary Estimates. In addition, a number of programs will sunset at the end of 2012-13 such as the ecoAgriculture Biofuels Capital Initiative ($52.3 million total) and the Agricultural Innovation program ($38.4 million total). As well, the Agricultural Flexibility Fund will wind down in its final year in 2013-14 ($34.6 million total).

Similarly, the Department's Vote 1 spending authorities in the 2013-14 Main Estimates are less than the 2012-13 Estimates to date, as well as 2011-12 actual expenditures, primarily due to the renewal of support for statutory Business Risk Management programs which is still being finalized. Additional funding is expected to be added to the Department's spending authorities through Supplementary Estimates once this is approved.

Expenditures by Strategic Outcome and Program

Table 2. Expenditures by Strategic Outcome and Program - Budgetary - Agriculture and Agri-Food
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A competitive and market-oriented agriculture, agri-food and agri-based products sector that proactively manages risk.
Business Risk Management
1,412,029,046 1,295,676,584 1,291,031,455
Trade and Market Development
97,976,671 114,283,953 155,414,937
Food Safety and Biosecurity Risk Management Systems
87,639,411 94,305,586 64,378,297
Regulatory Efficiency Facilitation
12,552,879 35,690,770 16,902,621
Farm Products Council of Canada - FPCC
3,063,149 2,742,353 2,659,276
An innovative agriculture, agri-food and agri-based products sector.
Science, Innovation and Adoption
265,992,310 339,416,188 300,084,553
Agri-Business Development
116,267,595 51,077,512 14,383,831
Rural and Co-operatives Development
20,288,849 20,042,615 4,063,511
Canadian Pari-Mutuel Agency
(253,649) (48,000) (421,000)
An environmentally sustainable agriculture, agri-food and agri-based products sector.
Environmental Knowledge, Technology, Information and Measurement
87,407,541 53,739,793 34,939,444
On-Farm Action
107,027,008 130,946,919 28,669,419
The following program supports all strategic outcomes within this organization.
Internal Services
347,663,815 280,720,150 279,468,875
Total 2,557,654,625 2,418,594,423 2,191,575,219

Listing of the 2013-14 Transfer Payments

Table 3. Listing of the 2013-14 Transfer Payments - Agriculture and Agri-Food
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grant payments for the Canadian Wheat Board Transition Costs program
0 0 182,700,000 51,900,000
Grant payments for the Churchill Port Utilization program
0 0 4,600,000 4,600,000
Grants to foreign recipients for participation in international organizations supporting agriculture
654,389 673,000 1,273,000 883,000
Agricultural research in universities and other scientific organizations in Canada
100,462 999,000 999,000 299,000
Total Voted Grants
754,851 1,672,000 189,572,000 57,682,000
Total Statutory
358,307,087 226,600,000 224,000,000 169,800,000
Total Grants 359,061,938 228,272,000 413,572,000 227,482,000
Contributions
Contribution payments for the AgriInnovation program under Growing Forward 2
0 0 0 60,455,000
Contribution payments for the AgriMarketing program under Growing Forward 2
0 0 0 35,500,000
Programming related to the Agricultural Flexibility Fund
41,898,590 64,229,778 64,229,778 35,124,111
Contributions to support the Canadian Agricultural Adaptation program
21,361,000 28,361,000 28,361,000 26,761,000
Contributions in support of the Agricultural Greenhouse Gases program
3,142,316 5,382,000 5,382,000 5,382,000
Contribution payments for the AgriCompetitiveness program under Growing Forward 2
0 0 0 3,127,000
Contribution payments for the Canadian Wheat Board Transition Costs program
0 0 1,500,000 1,600,000
Contributions under the Career Focus program - Youth Employment Strategy
646,313 864,000 864,000 864,000
Total Voted Contributions
67,048,219 98,836,778 100,336,778 168,813,111
Total Statutory
1,031,969,482 1,046,515,513 1,157,385,513 1,096,145,513
Total Contributions 1,099,017,701 1,145,352,291 1,257,722,291 1,264,958,624
Total 1,458,079,639 1,373,624,291 1,671,294,291 1,492,440,624

Assisted Human Reproduction Agency of Canada

Raison d'être

Order in Council P.C. 2012-1136 transferred the control and supervision of the remaining activities of the Assisted Human Reproduction Agency of Canada to Health, effective September 30, 2012.

Organizational Estimates

Figure 2. Organizational Estimates - Budgetary - Assisted Human Reproduction Agency of Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 4. Organizational Estimates (dollars) - Assisted Human Reproduction Agency of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
Program expenditures
3,212,347 9,925,968 8,753,380 0
Total voted
3,212,347 9,925,968 8,753,380 0
Total Statutory
251,491 614,586 614,586 0
Total budgetary 3,463,838 10,540,554 9,367,966 0

Highlights

Not applicable

Expenditures by Strategic Outcome and Program

Table 5. Expenditures by Strategic Outcome and Program - Budgetary - Assisted Human Reproduction Agency of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Protection and promotion of health and safety of Canadians in relation to assisted human reproduction and related research, within a sound ethical framework.
Knowledge Transfer Program
841,791 2,561,268 0
Regulatory Compliance Program
707,881 4,297,428 0
The following program supports all strategic outcomes within this organization.
Internal Services
1,914,166 3,681,858 0
Total 3,463,838 10,540,554 0

Atlantic Canada Opportunities Agency

Raison d'être

Established in 1987 (Part I of the Government Organization Act, Atlantic Canada 1987, R.S.C., 1985, c.41, also known as the Atlantic Canada Opportunities Agency Act), the Atlantic Canada Opportunities Agency (ACOA) is the federal department responsible for the Government of Canada's economic development efforts in the provinces of New Brunswick, Prince Edward Island, Nova Scotia, and Newfoundland and Labrador.

The Associate Minister of National Defence and Minister of State (Atlantic Canada Opportunities Agency) (La Francophonie) is responsible for this organization.

ACOA works to create opportunities for economic growth in Atlantic Canada by helping businesses become more competitive, innovative and productive, by working with diverse communities to develop and diversify local economies, and by championing the strengths of Atlantic Canada. Together, with Atlantic Canadians, we are building a stronger economy.

Organizational Estimates

Figure 3. Organizational Estimates - Budgetary - Atlantic Canada Opportunities Agency

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 6. Organizational Estimates (dollars) - Atlantic Canada Opportunities Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
83,574,012 74,337,351 73,674,351 67,211,348
5 Grants and contributions
236,470,120 225,214,293 241,592,300 225,820,293
Total voted
320,044,132 299,551,644 315,266,651 293,031,641
Total Statutory
10,409,649 7,909,246 7,909,246 6,939,430
Total budgetary 330,453,781 307,460,890 323,175,897 299,971,071

Highlights

The Atlantic Canada Opportunities Agency (ACOA) is estimating budgetary expenditures of $300.0 million in 2013-14. Of this amount, $293.0 million requires approval by Parliament. The remaining $7.0 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

ACOA's decrease in spending of $23.2 million from 2012-13 Estimates to date to 2013-14 is due to a decrease in operating costs of $6.5 million, a decrease in contributions and other transfer payments of $15.7 million, and a decrease of $1.0 million in statutory costs. Factors contributing to the net decrease include:

Impacts of program realignment and efficiencies of $14.1 million:

Impacts of yearly adjustments for which authorities are sought throughout a fiscal year and which may vary in amount from year to year. These adjustments amounted to $9.1 million in 2012-13:

Impacts of termination of funding initiatives and agreements amounted to $1.5 million in 2012-13:

Impacts of other increases of $1.5 million:

In 2013-14, the Agency will continue to use its resources and programs to maintain its focus on improving the productivity and competitiveness of Atlantic Canadian companies. The Agency will also continue to work with communities and community economic development organizations to identify and implement economic opportunities benefiting the region's rural and urban areas. Finally, ACOA will continue to ensure that its programs and activities are responsive and relevant to both national priorities and the needs of Atlantic Canadians.

For further details on ACOA's planned spending, refer to the 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 7. Expenditures by Strategic Outcome and Program - Budgetary - Atlantic Canada Opportunities Agency
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A competitive Atlantic Canadian economy.
Enterprise Development
172,970,427 175,528,415 170,201,748
Community Development
103,813,765 89,887,856 91,307,430
Policy, Advocacy and Coordination
13,646,372 11,349,000 10,855,783
The following program supports all strategic outcomes within this organization.
Internal Services
40,023,217 30,695,619 27,606,110
Total 330,453,781 307,460,890 299,971,071

Listing of the 2013-14 Transfer Payments

Table 8. Listing of the 2013-14 Transfer Payments - Atlantic Canada Opportunities Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grants to organizations to promote economic cooperation and development
360,446 2,000,000 2,000,000 2,000,000
Total Grants 360,446 2,000,000 2,000,000 2,000,000
Contributions
Contributions under the Business Development Program
128,003,183 104,923,293 113,649,243 100,074,293
Contributions for the Atlantic Innovation Fund
52,891,156 59,949,000 60,223,033 57,649,000
Contributions for the Innovative Communities Fund
33,305,911 45,000,000 45,167,023 44,455,000
Contributions under the Community Futures Program
12,641,584 12,642,000 12,642,000 12,642,000
Contributions for the Community Infrastructure Improvement Fund
0 0 8,300,000 8,300,000
Contributions under the Atlantic Policy Research Initiatives
369,595 700,000 700,000 700,000
Total Contributions 227,211,429 223,214,293 240,681,299 223,820,293
Total 227,571,875 225,214,293 242,681,299 225,820,293

Atomic Energy of Canada Limited

Raison d'être

Atomic Energy Canada Limited (AECL) uses its unique scientific expertise and facilities to ensure that:

The current mandate for the AECL Nuclear Laboratories flows from the powers given to the Minister of Natural Resources under the Nuclear Energy Act:

Organizational Estimates

Figure 4. Organizational Estimates - Budgetary - Atomic Energy of Canada Limited

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 9. Organizational Estimates (dollars) - Atomic Energy of Canada Limited
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
15 Payments to Atomic Energy of Canada Limited for operating and capital expenditures
537,031,083 102,143,000 345,308,000 102,143,000
Total voted
537,031,083 102,143,000 345,308,000 102,143,000
Total Statutory
182,000,000 274,552,095 274,552,095 108,919,637
Total budgetary 719,031,083 376,695,095 619,860,095 211,062,637

Highlights

AECL is estimating budgetary expenditures of $211.1 million in 2013-14. Of this amount, $102.1 million requires approval by Parliament. The remaining $108.9 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The voted funding of $102.1 million will be used to fund AECL laboratory operations and research and development at Chalk River and ensure the safe and reliable operation of its nuclear facilities and supporting infrastructure.

Laboratory operations consist of:

Consistent with the Jobs and Economic Growth Act, the statutory funding of $108.9 million included in these Main Estimates will be used to address commercial commitments associated with the divestiture of AECL's CANDU Reactor Division to Candu Energy Inc.

Expenditures by Strategic Outcome and Program

Table 10. Expenditures by Strategic Outcome and Program - Budgetary - Atomic Energy of Canada Limited
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Be the top worldwide nuclear products and services company. Protect the health and safety of the public, our employees and the environment. Minimize nuclear legacy obligations for future generations.
Commercial Business
0 274,552,095 108,919,637
Facilities and Nuclear Operations
0 67,006,000 67,006,000
Research and Development
0 35,137,000 35,137,000
Waste Management and Decommissioning
0 0 0
Funds not allocated to the 2013-14 Program Alignment Architecture 719,031,083 0 0
Total 719,031,083 376,695,095 211,062,637

Auditor General

Raison d'être

The Auditor General is an Officer of Parliament, who is independent from the government and reports directly to Parliament. The Office of the Auditor General is the legislative audit office of the federal government and of the three northern territories. The main legislative auditing duties are financial audits, performance audits, special examinations, and sustainable development monitoring activities and environmental petitions. Our audits and studies provide objective information, advice and assurance to Parliament, territorial legislatures, governments and Canadians. With our reports and testimony, we assist parliamentarians and territorial legislators in their work on the authorization and oversight of government spending and operations. The Minister of Finance is responsible for tabling the Auditor General's administrative reports in Parliament, including the Report on Plans and Priorities and Departmental Performance Report.

Organizational Estimates

Figure 5. Organizational Estimates - Budgetary - Auditor General

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 11. Organizational Estimates (dollars) - Auditor General
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
20 Program expenditures
79,266,383 73,991,868 73,991,868 74,100,653
Total voted
79,266,383 73,991,868 73,991,868 74,100,653
Total Statutory
10,545,537 10,331,353 10,331,353 10,232,880
Total budgetary 89,811,920 84,323,221 84,323,221 84,333,533

Highlights

The Office of the Auditor General is estimating budgetary expenditures of $84.3 million in 2013-14. Of this amount, $74.1 million requires approval by Parliament. The remaining $10.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

Additional information can be found in the Office of the Auditor General's 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 12. Expenditures by Strategic Outcome and Program - Budgetary - Auditor General
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Through legislative auditing, we contribute to a well-managed and accountable government for Canadians.
Legislative Auditing
89,811,920 84,323,221 84,333,533
Total 89,811,920 84,323,221 84,333,533

Canada Border Services Agency

Raison d'être

The Minister of Public Safety is responsible for this organization.

The Canada Border Services Agency provides integrated border services that support national security priorities and facilitate the flow of people and goods, including food, plants and animals, across the border. Responsibilities include:

Additional information can be found in the organization's Report on Plans and Priorities.

Organizational Estimates

Figure 6. Organizational Estimates - Budgetary - Canada Border Services Agency

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 13. Organizational Estimates (dollars) - Canada Border Services Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
10 Operating expenditures
1,521,118,147 1,489,823,517 1,658,975,049 1,396,653,386
15 Capital expenditures
122,748,593 104,705,942 197,232,134 104,335,441
Total voted
1,643,866,740 1,594,529,459 1,856,207,183 1,500,988,827
Total Statutory
191,430,210 181,490,817 181,490,817 179,164,197
Total budgetary 1,835,296,950 1,776,020,276 2,037,698,000 1,680,153,024

Highlights

The Canada Border Services Agency is estimating budgetary expenditures of $1.7 billion in 2013-14. Of this amount, $1.5 billion requires approval by Parliament. The remaining $179.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Canada Border Service Agency's decrease in net spending of $95.9 million or 5.4% is due to a decrease in Operating costs of $93.5 million, a decrease in Capital costs of $0.4 million and a decrease of $2.0 million in Statutory costs (Employee Benefit Plan). Factors contributing to the net decrease include:

Increases of:

The increases are offset by the following decreases:

Expenditures by Strategic Outcome and Program

Table 14. Expenditures by Strategic Outcome and Program - Budgetary - Canada Border Services Agency
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website – www.tbs-sct.gc.ca.
International trade and travel is facilitated across Canada's border and Canada's population is protected from border-related risks.
Admissibility Determination
582,713,148 663,843,990 630,828,800
Immigration Enforcement
150,516,396 160,981,335 144,658,085
Risk Assessment Program
117,258,228 154,898,721 139,253,528
Revenue and Trade Management
75,965,178 69,966,993 74,836,493
Secure and Trusted Partnerships
33,246,592 45,989,480 46,555,054
Criminal Investigations
27,184,823 23,751,846 23,619,993
Recourse
12,674,105 10,245,798 9,971,032
The following program supports all strategic outcomes within this organization.
Internal Services
835,738,480 646,342,113 610,430,039
Total 1,835,296,950 1,776,020,276 1,680,153,024

Canada Council for the Arts

Raison d'être

The Canada Council for the Arts (CCA) is a Crown corporation created in 1957 “to foster and promote the study and enjoyment of, and the production of works in, the arts.” Its grants to artists and arts organizations contribute to a vibrant arts scene in Canada. Its awards celebrate creativity by recognizing exceptional Canadians in the arts, humanities and sciences. The Canada Council Art Bank is a national collection of over 17,000 Canadian contemporary artworks, accessible to the public through rental, loan and outreach programs. The Canadian Commission for UNESCO operates under the general authority of the Canada Council.

The CCA reports to Parliament through the Minister of Canadian Heritage and Official Languages.

Organizational Estimates

Figure 7. Organizational Estimates - Budgetary - Canada Council for the Arts

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 15. Organizational Estimates (dollars) - Canada Council for the Arts
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
10 Payments to the Canada Council for the Arts
181,417,816 181,760,816 181,367,817 180,260,816
Total voted
181,417,816 181,760,816 181,367,817 180,260,816
Total budgetary 181,417,816 181,760,816 181,367,817 180,260,816

Highlights

The Canada Council for the Arts (CCA) is estimating budgetary expenditures of $180.3 million in 2013-14 which require approval by Parliament.

CCA's planned expenditures remain approximately the same as previous year. The CCA is continuing to implement its 2011-16 Corporate Plan “Strengthening Connections” which has five directions (individual artists, arts organizations, equity, partnership and internal capacity) as well as three cross-cutting themes (public engagement in the arts, synergy and new technologies). Main areas of activity in 2012-13 include:

Expenditures by Strategic Outcome and Program

Table 16. Expenditures by Strategic Outcome and Program - Budgetary - Canada Council for the Arts
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website – www.tbs-sct.gc.ca.
A vibrant and dynamic arts sector in Canada.
Grants and services to support creation, production and dissemination of arts for individuals and organizations
0 161,181,924 159,681,924
Arts promotion to foster public knowledge and appreciation of the Canadian arts and culture
0 8,300,486 8,300,486
The following program supports all strategic outcomes within this organization.
Internal Services
0 12,278,406 12,278,406
Funds not allocated to the 2013-14 Program Alignment Architecture 181,417,816 0 0
Total 181,417,816 181,760,816 180,260,816

Canada Industrial Relations Board

Raison d'être

The Canada Industrial Relations Board (the CIRB or the Board) contributes to and promotes a harmonious industrial relations climate in the federally regulated sectors and seeks to provide effective and appropriate dispute resolution services for its client community in a fair and timely manner. Established in 1999 to replace the previous Canada Labour Relations Board, the CIRB is an independent, representative, quasi-judicial tribunal, responsible for the interpretation and application of Part I of the Canada Labour Code (the Code), which establishes the framework for collective bargaining, the acquisition and termination of bargaining rights, unfair labour practices and protection of public health and safety in the event of work stoppages affecting essential services. The Board also administers certain provisions of Part II of the Code related to Occupational Health and Safety. It is also planned that starting in fiscal year 2013-14, the Board will be responsible for the interpretation and application of Part II of the Status of the Artist Act.

The Minister of Labour is responsible for the Canada Industrial Relations Board.

Organizational Estimates

Figure 8. Organizational Estimates - Budgetary - Canada Industrial Relations Board

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 17. Organizational Estimates (dollars) - Canada Industrial Relations Board
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
10 Program expenditures
12,212,298 11,424,279 11,424,279 11,916,532
Total voted
12,212,298 11,424,279 11,424,279 11,916,532
Total Statutory
1,486,626 1,569,617 1,569,617 1,637,433
Total budgetary 13,698,924 12,993,896 12,993,896 13,553,965

Highlights

The CIRB's strategic outcome is to achieve the following: effective dispute resolution services that support constructive labour management relations in sectors regulated by the Canada Labour Code. In order to achieve this objective, the Board will continue to focus its efforts on maintaining its current rate of disposition of new cases so as to ensure that a backlog does not recur. This will be achieved through effective case management and proactive mediation assistance at all stages of a case. The CIRB will also proactively seek resolution of matters that best meets the needs of the parties to a dispute through mediation assistance by regional staff and Board members.

The Board will focus on two initiatives in 2013-14:

The Canada Industrial Relations Board is estimating budgetary expenditures of $13.6 million in 2013-14. Of this amount, $11.9 million requires approval by Parliament. The remaining $1.6 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The increase in the Board's Estimates is mainly due to additional funding provided to compensate the Board for its planned additional responsibilities related to the Status of the Artist Act. The variance between 2011-12 expenditures and 2012-13 Estimates is directly related to the cash out of severance entitlements in 2011-12 to several CIRB employees, pursuant to a new government policy regarding severance pay.

More information on the Board's plans and priorities can be found in the Board's 2013-14 Report on Plans and Priorities, available on the CIRB's website.

Expenditures by Strategic Outcome and Program

Table 18. Expenditures by Strategic Outcome and Program - Budgetary - Canada Industrial Relations Board
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website – www.tbs-sct.gc.ca.
Effective dispute resolution services that support constructive labour management relations in sectors regulated by the Canada Labour Code.
Adjudication and Dispute Resolution Program
9,841,296 9,355,605 9,905,354
The following program supports all strategic outcomes within this organization.
Internal Services
3,857,628 3,638,291 3,648,611
Total 13,698,924 12,993,896 13,553,965

Canada Mortgage and Housing Corporation

Raison d'être

Canada Mortgage and Housing Corporation (CMHC) is Canada's national housing agency. Established as a federal Crown corporation in 1946 to help address post-war housing shortages, its role has evolved as Canadians' needs have changed. Today, CMHC works closely with provinces, territories and the private and not-for-profit sectors to help lower-income Canadians access affordable, better quality housing. CMHC also helps Aboriginal Canadians meet their distinct housing needs.

CMHC's role in housing finance — providing mortgage loan insurance and securitization guarantee products — contributes to the health and stability of Canada's housing finance system and facilitates access to financing for housing across the country. This includes loans for housing in small and rural communities, rental housing and for nursing and retirement homes.

CMHC also promotes the efficiency of the Canadian housing system through research, market analysis and information transfer.

CMHC is accountable to Parliament through the Minister of Human Resources and Skills Development.

Organizational Estimates

Figure 9. Organizational Estimates - Budgetary - Canada Mortgage and Housing Corporation

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 10. Organizational Estimates - Non-budgetary - Canada Mortgage and Housing Corporation

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 19. Organizational Estimates (dollars) - Canada Mortgage and Housing Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
15 To reimburse Canada Mortgage and Housing Corporation for the amounts of loans forgiven, grants, contributions and expenditures made, and losses, costs and expenses incurred under the provisions of the National Housing Act or in respect of the exercise of powers or the carrying out of duties or functions conferred on the Corporation pursuant to the authority of any Act of Parliament of Canada other than the National Housing Act, in accordance with the Corporation's authority under the Canada Mortgage and Housing Corporation Act
2,048,052,949 2,139,812,000 2,139,812,000 2,100,578,000
Total voted
2,048,052,949 2,139,812,000 2,139,812,000 2,100,578,000
Total Statutory
205,640 0 0 0
Total budgetary 2,048,258,589 2,139,812,000 2,139,812,000 2,100,578,000
Non-budgetary
Total Statutory
(2,973,306,859) (2,769,596,000) (2,769,596,000) (41,866,564,000)
Total non-budgetary (2,973,306,859) (2,769,596,000) (2,769,596,000) (41,866,564,000)

Highlights

CMHC is estimating budgetary expenditures of $2.1 billion in 2013-14 which require approval by Parliament. CMHC is also estimating non-budgetary repayments of $41.9 billion.

A net budgetary decrease of $39.2 million from 2012-13 Main Estimates is due to the following:

A net non-budgetary decrease of $39.1 billion is due to the following:

As Canada's national housing agency, Canada Mortgage and Housing Corporation plays a significant role in administering federal investments in social housing through agreements with provinces and territories and First Nation communities. Almost 605,000 lower income households benefitted from these types of federal investments in 2011. Canada Mortgage and Housing Corporation also provided federal funding towards renovation programs so that needed repairs or rehabilitation could be undertaken for another 6,730 units for seniors, persons with disabilities, victims of family violence and others who could otherwise not afford adequate and suitable housing.

Canada Mortgage and Housing Corporation is the only source of comprehensive market analysis information serving both industry and consumers. Its research and information transfer activities on key housing issues have been instrumental in helping Canadians make more informed housing choices. These activities also support industry in the planning, designing, construction operation and maintenance of housing, and assist the public policy decision-making process. Better information contributes to the stability, effectiveness and efficiency of housing markets.

Once tabled in the House of Commons, additional information will be available in Canada Mortgage and Housing Corporation's Summary of the Corporate Plan, available at CMHC's website.

Expenditures by Strategic Outcome and Program

Table 20. Expenditures by Strategic Outcome and Program - Budgetary - Canada Mortgage and Housing Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canadians in need have access to affordable housing.
Funding Under Long-Term Commitments for Existing Social Housing
1,679,443,714 1,756,859,000 1,752,401,000
Funding for New Commitments of Affordable Housing
299,027,470 312,403,000 293,702,000
Housing Support
3,802,379 5,536,000 7,574,000
Canada has a stable, competitive and innovative housing system.
Market Analysis Information
15,012,894 21,910,000 23,902,000
Housing Policy, Research and Information Transfer
35,812,858 29,996,000 22,999,000
Funds not allocated to the 2013-14 Program Alignment Architecture 15,159,274 13,108,000 0
Total 2,048,258,589 2,139,812,000 2,100,578,000

Table 21. Expenditures by Strategic Outcome and Program - Non-budgetary - Canada Mortgage and Housing Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website – www.tbs-sct.gc.ca.
Canadians in need have access to affordable housing.
Funding Under Long-Term Commitments for Existing Social Housing
636,157,837 (214,814,000) (387,216,000)
Funding for New Commitments of Affordable Housing
0 295,000 500,000
Housing Support
(190,943,118) (129,354,000) (159,778,000)
Canada has a stable, competitive and innovative housing system.
Insured Mortgage Purchase Program
(3,418,521,578) (2,425,723,000) (41,320,070,000)
Total (2,973,306,859) (2,769,596,000) (41,866,564,000)

Canada Post Corporation

Raison d'être

Canada Post Corporation has a mandate to provide an efficient, effective and quality-driven postal service to Canadians, to be profitable, and to maintain and increase the value of the Corporation for Canadians.

The Minister of Transport, Infrastructure and Communities is responsible for this organization.

Under the terms of the Canada Post Corporation Act, the Corporation is mandated to operate the postal service on a financially self-sustaining basis. In addition to core postal service, Canada Post also delivers certain public policy programs for the Government.

Organizational Estimates

Figure 11. Organizational Estimates - Budgetary - Canada Post Corporation

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 22. Organizational Estimates (dollars) - Canada Post Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
15 Payments to the Canada Post Corporation for special purposes
22,210,000 22,210,000 22,210,000 22,210,000
Total voted
22,210,000 22,210,000 22,210,000 22,210,000
Total budgetary 22,210,000 22,210,000 22,210,000 22,210,000

Highlights

Canada Post Corporation receives an annual appropriation of $22.2 million from the Government for the delivery of Parliamentary mail and materials for the use of the blind, which are sent free of postage under the Act. This appropriation helps to offset the financial impact of these programs on the corporation.

Parliamentary Mail

The Canada Post Corporation Act allows for the free mailing of letters between Canadians and the Governor General, Members of Parliament, the Speakers of the Senate and House of Commons, the Parliamentary Librarian and the Ethics Commissioner. Under the Act members of the House of Commons are also allowed up to four free householder (Unaddressed Admail) mailings to their constituents in any calendar year.

Materials for the Use of the Blind

The Canada Post Corporation Act provides for free mailing of materials for the blind. Today, thousands of visually impaired Canadians and many libraries across the country, including that of the Canadian National Institute for the Blind, send talking books and other materials free of charge.

Expenditures by Strategic Outcome and Program

Table 23. Expenditures by Strategic Outcome and Program - Budgetary - Canada Post Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website – www.tbs-sct.gc.ca.
Compensation for the provision of Parliamentary mail and Materials for the use of the blind services, which are sent free of postage under the Canada Post Corporation Act.
Concessionary Governmental Services
0 22,210,000 22,210,000
Funds not allocated to the 2013-14 Program Alignment Architecture 22,210,000 0 0
Total 22,210,000 22,210,000 22,210,000

Canada Revenue Agency

Raison d'être

The Minister of National Revenue is responsible for the Canada Revenue Agency (CRA). The CRA is responsible for administering, assessing, and collecting hundreds of billions of dollars in taxes annually. The tax revenue it collects is used by federal, provincial, territorial and First Nations governments to fund the programs and services that contribute to the quality of life of Canadians. The CRA also uses its federal infrastructure to deliver billions of dollars in benefits, tax credits, and other services that support the economic and social well-being of Canadian families, children and persons with disabilities. In carrying out its mandate, the CRA strives to ensure that Canadians:

Organizational Estimates

Figure 12. Organizational Estimates - Budgetary - Canada Revenue Agency

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 24. Organizational Estimates (dollars) - Canada Revenue Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures, contributions and recoverable expenditures on behalf of the Canada Pension Plan and the Employment Insurance Act
3,158,001,277 3,143,199,578 3,366,888,679 3,046,330,734
5 Capital expenditures and recoverable expenditures on behalf of the Canada Pension Plan and the Employment Insurance Act
51,689,472 55,465,687 83,432,650 73,081,967
Total voted
3,209,690,749 3,198,665,265 3,450,321,329 3,119,412,701
Total Statutory
1,141,600,877 1,176,286,671 1,176,286,671 1,157,410,552
Total budgetary 4,351,291,626 4,374,951,936 4,626,608,000 4,276,823,253

Highlights

The Canada Revenue Agency (CRA) is estimating expenditures of $4.3 billion in 2013-14. Of this amount $3.1 billion requires approval by Parliament. The remaining $1.2 billion represents Statutory forecasts that do not require additional approval and are provided for information purposes.

In total the CRA is expecting a decrease of $98.1 million or 2.2% from previous Main Estimates, which is the net result of various increases offset by certain planned decreases.

The CRA budgets will be increasing by $34.7 million due to the following:

The above mentioned increases are offset by decreases totalling $132.8 million due to the following:

Expenditures by Strategic Outcome and Program

Table 25. Expenditures by Strategic Outcome and Program - Budgetary - Canada Revenue Agency
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Taxpayers meet their obligations and Canada's revenue base is protected.
Reporting Compliance
1,055,758,459 985,131,907 1,015,345,341
Assessment of Returns and Payment Processing
642,056,593 617,947,916 595,716,794
Taxpayer and Business Assistance
530,542,287 543,025,304 538,836,440
Accounts Receivable and Returns Compliance
521,505,104 432,277,353 427,902,247
Appeals
175,063,571 153,855,038 178,609,564
Eligible families and individuals receive timely and correct benefit payments.
Benefit Programs
369,783,357 367,546,308 382,509,653
Taxpayers and benefit recipients receive an independent and impartial review of their service-related complaints.
Taxpayers' Ombudsman
2,730,896 3,232,015 3,098,063
The following program supports all strategic outcomes within this organization.
Internal Services
1,053,851,359 1,271,936,095 1,134,805,151
Total 4,351,291,626 4,374,951,936 4,276,823,253

Canada School of Public Service

Raison d'être

The Canada School of Public Service (CSPS) is the common learning service provider for the Public Service of Canada. The School has a legislative mandate to provide a range of learning activities to build individual and organizational capacity and management excellence within the Public Service. The School has one strategic goal, to ensure public servants have the common knowledge and leadership and management competencies required to effectively serve Canada and Canadians. Additional information can be found in the departmental Report on Plans and Priorities.

The President of the Treasury Board is responsible for this organization.

Organizational Estimates

Figure 13. Organizational Estimates - Budgetary - Canada School of Public Service

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 26. Organizational Estimates (dollars) - Canada School of Public Service
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
40 Program expenditures
50,373,377 44,650,030 44,650,030 42,231,200
Total voted
50,373,377 44,650,030 44,650,030 42,231,200
Total Statutory
75,567,449 56,445,583 56,445,583 56,233,121
Total budgetary 125,940,826 101,095,613 101,095,613 98,464,321

Highlights

Canada School of Public Service is estimating budgetary expenditures of $98.5 million in 2013-14. Of this amount, $42.2 million requires approval by Parliament. The remaining $56.3 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

A year-over-year decrease of $2.6 million in planned spending is mainly due to the following:

Once tabled in the House of Commons, additional information will be available in the departmental Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 27. Expenditures by Strategic Outcome and Program - Budgetary - Canada School of Public Service
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Public Servants have the common knowledge and the leadership and management competencies they require to fulfill their responsibilities in serving Canadians.
Foundational Learning
74,698,736 65,397,954 55,958,215
Organizational Leadership Development
12,713,243 11,100,410 10,546,028
Public Sector Management Innovation
8,442,790 11,280,286 9,178,036
The following program supports all strategic outcomes within this organization.
Internal Services
30,086,057 13,316,963 22,782,042
Total 125,940,826 101,095,613 98,464,321

Canadian Air Transport Security Authority

Raison d'être

The Canadian Air Transport Security Authority (CATSA) is a Crown corporation with the mandate to protect the public by securing critical elements of the air transportation system as assigned by the Government of Canada. CATSA's goal is to provide a professional, effective, efficient and consistent level of security screening services, at or above the standards set by Transport Canada, its regulator. Fully funded by parliamentary appropriations, CATSA is accountable to Parliament through the Minister of Transport, Infrastructure and Communities. CATSA's vision is to excel as a world leader in air transportation security through its service to passengers, its people and its partnerships.

Organizational Estimates

Figure 14. Organizational Estimates - Budgetary - Canadian Air Transport Security Authority

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 28. Organizational Estimates (dollars) - Canadian Air Transport Security Authority
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
20 Payments to the Canadian Air Transport Security Authority for operating and capital expenditures
515,006,000 576,397,810 576,397,810 598,286,200
Total voted
515,006,000 576,397,810 576,397,810 598,286,200
Total budgetary 515,006,000 576,397,810 576,397,810 598,286,200

Highlights

The CATSA is estimating budgetary expenditures of $598.3 million in 2013-14 which require approval by Parliament.

The CATSA's planned operating expenditures for 2013-14 of $457 million are $19 million or 4% lower compared to $476 million in the 2012-13 Main Estimates. This is mainly attributable to savings identified as part of the Budget 2012 spending review.

The CATSA planned capital expenditures for 2013-14 of $141 million are $41 million or 41% higher compared to $100 million in the 2012-13 Main Estimates. The year-over-year variance in capital spending reflects the deployment schedule of the organization's new Hold Baggage Screening system as part of its 10-year capital lifecycle management program at the designated airports across Canada. airports across Canada.

Expenditures by Strategic Outcome and Program

Table 29. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Air Transport Security Authority
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Screening programs at designated Canadian airports protect the travelling public.
Pre-Board Screening
0 319,203,810 310,270,544
Hold Baggage Screening
0 181,498,000 222,210,656
Non-Passenger Screening
0 14,771,000 13,360,000
Restricted Area Identity Card
0 3,435,000 3,763,000
The following program supports all strategic outcomes within this organization.
Internal Services
0 57,490,000 48,682,000
Funds not allocated to the 2013-14 Program Alignment Architecture 515,006,000 0 0
Total 515,006,000 576,397,810 598,286,200

Canadian Artists and Producers Professional Relations Tribunal

Raison d'être

Pursuant to a decision to accelerate by one year the provision in the Jobs, Growth and Long-term Prosperity Act, the Canadian Artists and Producers Professional Relations Tribunal will cease its operations as of April 1, 2013. As such, no funding was provided in the 2013-14 Main Estimates.

Organizational Estimates

Figure 15. Organizational Estimates - Budgetary - Canadian Artists and Producers Professional Relations Tribunal

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 30. Organizational Estimates (dollars) - Canadian Artists and Producers Professional Relations Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
Program expenditures
1,150,256 1,878,673 1,878,673 0
Total voted
1,150,256 1,878,673 1,878,673 0
Total Statutory
132,936 180,870 180,870 0
Total budgetary 1,283,192 2,059,543 2,059,543 0

Highlights

Not applicable

Expenditures by Strategic Outcome and Program

Table 31. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Artists and Producers Professional Relations Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The rights of artists and producers under Part II of the Status of the Artist Act are protected and respected.
Certification, Complaints and Determination Program
780,407 1,610,000 0
The following program supports all strategic outcomes within this organization.
Internal Services
502,785 449,543 0
Total 1,283,192 2,059,543 0

Canadian Broadcasting Corporation

Raison d'être

As defined by the 1991 Broadcasting Act, the Canadian Broadcasting Corporation (the Corporation), as the national public broadcaster, should provide radio and television services incorporating a wide range of programming that informs, enlightens and entertains. The programming provided by the Corporation should:

The Corporation reports to Parliament through the Minister of Canadian Heritage and Official Languages.

Organizational Estimates

Figure 16. Organizational Estimates - Budgetary - Canadian Broadcasting Corporation

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 32. Organizational Estimates (dollars) - Canadian Broadcasting Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
15 Payments to the Canadian Broadcasting Corporation for operating expenditures
1,028,047,060 967,284,060 999,484,060 956,913,060
20 Payments to the Canadian Broadcasting Corporation for working capital
4,000,000 4,000,000 4,000,000 4,000,000
25 Payments to the Canadian Broadcasting Corporation for capital expenditures
102,272,000 103,035,000 103,035,000 103,856,000
Total voted
1,134,319,060 1,074,319,060 1,106,519,060 1,064,769,060
Total budgetary 1,134,319,060 1,074,319,060 1,106,519,060 1,064,769,060

Highlights

The Canadian Broadcasting Corporation (the Corporation) is estimating budgetary expenditures of $1,064.8 million in 2013-14 in comparison to the 2012-13 Main Estimates of $1,074.3 million. The decrease of $9.55 million for 2013-14 relates to savings identified as part of the Budget 2012 Spending Review.

Following results of the Budget 2012 Spending Review, the Corporation's appropriation will decrease by $115.0 million over three years. The Corporation's operating funding was reduced by $27.8 million in 2012-13 ($27.8 million was deducted from the supplementary funds of $60.0 million received since 2001-02). In 2013-14, the overall reduction will be $69.55 million (annual supplementary funds of $60.0 million will be eliminated completely and the difference of $9.55 million will be reduced from the base operating appropriation as identified above). For 2014-15 and ongoing years, the Corporation's appropriation will be reduced by $115.0 million (annual supplementary funds of $60.0 million eliminated completely and the difference of $55.0 million will be reduced from the base operating appropriation).

Expenditures by Strategic Outcome and Program

Table 33. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Broadcasting Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A national public broadcasting service exists that is primarily Canadian in content and connects citizens to the Canadian experience.
Television, Radio and Digital Services
0 992,239,676 1,013,116,348
Transmission and distribution of programs
0 65,011,818 45,118,862
Specialty Channels for Specific Audiences
0 0 0
The following program supports all strategic outcomes within this organization.
Internal Services
0 17,067,566 6,533,850
Funds not allocated to the 2013-14 Program Alignment Architecture 1,134,319,060 0 0
Total 1,134,319,060 1,074,319,060 1,064,769,060

Canadian Centre for Occupational Health and Safety

Raison d'être

The Canadian Centre for Occupational Health and Safety (CCOHS) was founded by an Act of Parliament in 1978 with a mandate to promote health and safety in the workplace and to enhance the physical and mental health of working people. The Minister of Labour is responsible for this organization.

Organizational Estimates

Figure 17. Organizational Estimates - Budgetary - Canadian Centre for Occupational Health and Safety

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 34. Organizational Estimates (dollars) - Canadian Centre for Occupational Health and Safety
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
20 Program expenditures
4,166,331 3,853,172 3,853,172 3,853,172
Total voted
4,166,331 3,853,172 3,853,172 3,853,172
Total Statutory
1,123,993 1,130,830 1,130,830 1,117,980
Total budgetary 5,290,324 4,984,002 4,984,002 4,971,152

Highlights

The Canadian Centre for Occupational Health and Safety is estimating budgetary expenditures of $5.0 million in 2013-14. Of this amount, $3.9 million requires approval by Parliament. The remaining $1.1 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Canadian Centre for Occupational Health and Safety's planned expenditures remain the same as last year. CCOHS will focus its efforts on providing a wide range of needed, relevant and practical information, resources and training that assist Canadians to improve health and safety. We will work with Canadian and global partners to develop the resources and tools that will improve health and safety and contribute to making Canada's workplaces safe and more productive.

Expenditures by Strategic Outcome and Program

Table 35. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Centre for Occupational Health and Safety
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Improved workplace conditions and practices that enhance the health, safety, and well being of working Canadians.
Occupational health and safety information development, delivery services and tripartite collaboration
2,599,629 2,291,641 2,189,806
The following program supports all strategic outcomes within this organization.
Internal Services
2,690,695 2,692,361 2,781,346
Total 5,290,324 4,984,002 4,971,152

Canadian Commercial Corporation

Raison d'être

The Canadian Commercial Corporation (CCC) is governed by its enacting legislation, the 1946 Canadian Commercial Corporation Act. The Act outlines CCC's broad mandate, which is to assist in the development of trade by helping Canadian exporters access markets abroad and by helping foreign buyers obtain goods from Canada. The legislation also provides CCC with a range of powers, including the ability to export goods from Canada either as principal or as agent in such a manner and to such an extent as it deems appropriate. As a result, CCC negotiates and executes bilateral government-to-government procurement arrangements, facilitating export transactions on behalf of Canadian exporters.

CCC reports to Parliament through the Minister of International Trade.

Organizational Estimates

Figure 18. Organizational Estimates - Budgetary - Canadian Commercial Corporation

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 36. Organizational Estimates (dollars) - Canadian Commercial Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
20 Payments to the Canadian Commercial Corporation
15,481,540 15,481,540 15,481,540 15,481,540
Total voted
15,481,540 15,481,540 15,481,540 15,481,540
Total budgetary 15,481,540 15,481,540 15,481,540 15,481,540

Highlights

The Canadian Commercial Corporation is estimating Voted budgetary expenditures of $15.5 million in 2013-14 which require approval by Parliament. The funding will be used to facilitate sales of goods and services from Canadian exporters to the U.S Department of Defence in support of the North American Defence Industrial Base. On all other export transactions, CCC charges fees for service. These fees support CCC's other expenditures.

Expenditures by Strategic Outcome and Program

Table 37. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Commercial Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Enhanced market access for Canadian exporters to complex international public sector markets.
Defence
0 15,481,540 15,481,540
Emerging and Developing Markets
0 0 0
Funds not allocated to the 2013-14 Program Alignment Architecture 15,481,540 0 0
Total 15,481,540 15,481,540 15,481,540

Canadian Dairy Commission

Raison d'être

The Canadian Dairy Commission (CDC) is a federal Crown corporation created in 1966 through the Canadian Dairy Commission Act. It reports to Parliament through the Minister of Agriculture and Agri-Food. Its legislated objectives are twofold: to provide efficient producers of milk and cream with the opportunity of obtaining a fair return for their labour and investment; and to provide consumers of dairy products with a continuous and adequate supply of dairy products of high quality.

The CDC plays a central facilitating role for the multi-billion dollar Canadian dairy industry. Federal-provincial agreements now provide the authority for many of the programs and activities that the CDC employees administer and facilitate on a day-to-day basis. The CDC strives to balance and serve the interests of all dairy stakeholders — producers, processors, further processors, exporters, consumers and governments.

Organizational Estimates

Figure 19. Organizational Estimates - Budgetary - Canadian Dairy Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 20. Organizational Estimates - Non-budgetary - Canadian Dairy Commission

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 38. Organizational Estimates (dollars) - Canadian Dairy Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
15 Program expenditures
4,479,524 3,935,119 3,935,119 3,985,810
Total voted
4,479,524 3,935,119 3,935,119 3,985,810
Total budgetary 4,479,524 3,935,119 3,935,119 3,985,810
Non-budgetary
Total Statutory
4,246,778 0 0 0
Total non-budgetary 4,246,778 0 0 0

Highlights

The Canadian Dairy Commission is estimating budgetary expenditures of $4.0 million in 2013-14, which requires approval by Parliament.

The Canadian milk supply management system rests on three pillars: production management, price setting and import controls. The CDC is directly involved in the administration of two of the three pillars (production management and price setting) via the establishment of industrial milk quota and support price.

The CDC administers the three revenue pooling and market sharing pools that exist among milk producers. Monthly, the CDC receives data from provincial milk marketing boards and calculates the payment transfers between provinces to equalize returns and adjusts quota allocations to provinces to account for the sharing of markets.

To ensure a steady supply of dairy products on the Canadian market, the CDC operates the Domestic Seasonality Programs. To ensure that milk components for which there is no outlet on the domestic market are removed in a timely fashion, the CDC operates the Surplus Removal Program. Furthermore, in order to promote the use of dairy products and ingredients in processed foods, the CDC operates the Dairy Marketing Program.

In addition, the CDC, on the industry's behalf, administers the Special Milk Class Permit Program (SMCPP) and the Domestic Dairy Product Innovation Program. The parameters of these programs are decided by the industry.

The CDC imports the tariff rate quota of butter and sells this butter to participants in the SMCPP through butter manufacturers. Profits that the CDC generates by this activity are used to finance initiatives that provide benefits to the industry. Examples of these initiatives are graduate scholarships in Canadian establishments and the validation of dairy farms under the Canadian Quality Milk Program, an on-farm quality assurance program.

The CDC also controls the subsidized exports of Canadian dairy products through the issuance of export permits. This permit system has been put in place to ensure that Canadian exports of dairy products do not exceed the limits imposed on Canada by the World Trade Organization for subsidized exports.

No significant changes are expected in the programs that the CDC administers in fiscal year 2013-14. Further details can be found in the Canadian Dairy Commission's Corporate Plan.

Expenditures by Strategic Outcome and Program

Table 39. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Dairy Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
To enhance the vitality of the Canadian dairy industry for the benefit of all stakeholders.
Administer milk supply management system
4,479,524 3,935,119 3,985,810
Total 4,479,524 3,935,119 3,985,810

Table 40. Expenditures by Strategic Outcome and Program - Non-budgetary - Canadian Dairy Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
To enhance the vitality of the Canadian dairy industry for the benefit of all stakeholders.
Administer milk supply management system
4,246,778 0 0
Total 4,246,778 0 0

Canadian Environmental Assessment Agency

Raison d'être

The Minister of the Environment is responsible for this organization.

Environmental assessment contributes to informed decision making in support of sustainable development. The Canadian Environmental Assessment Agency delivers high-quality environmental assessments and serves as the centre of expertise within the federal government on environmental assessment.

Additional information can be found in the Agency's Report on Plans and Priorities.

Organizational Estimates

Figure 21. Organizational Estimates - Budgetary - Canadian Environmental Assessment Agency

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 41. Organizational Estimates (dollars) - Canadian Environmental Assessment Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
15 Program expenditures
26,426,963 15,248,257 27,865,307 28,142,126
Total voted
26,426,963 15,248,257 27,865,307 28,142,126
Total Statutory
3,131,526 1,776,941 1,776,941 2,863,886
Total budgetary 29,558,489 17,025,198 29,642,248 31,006,012

Highlights

The Canadian Environmental Assessment Agency is estimating budgetary expenditures of $31.0 million in 2013-14. Of this amount, $28.1 million requires approval by Parliament. The remaining $2.9 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Agency's 2013-14 Main Estimates are $14.0 million higher than the 2012-13 Main Estimates. This is attributable to funding renewal for Major Project Management Office initiatives ($7.4 million) and for Aboriginal consultations ($6.6 million). In 2012-13, the Agency received funding for these initiatives through Supplementary Estimates (A).

No significant changes are planned for the 2014-15 Main Estimates.

The Agency's Main Estimates for 2015-16 will show a decrease of $14.0 million due to the sunsetting of funds related to the Major Project Management Office and Aboriginal Consultation initiatives.

Expenditures by Strategic Outcome and Program

Table 42. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Environmental Assessment Agency
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
High quality and timely environmental assessments of major projects to protect the environment and support economic growth.
Environmental Assessment Delivery Program
15,332,906 8,543,055 19,274,780
Environmental Assessment Policy Program
3,524,556 3,380,356 4,263,059
The following program supports all strategic outcomes within this organization.
Internal Services
10,701,027 5,101,787 7,468,173
Total 29,558,489 17,025,198 31,006,012

Listing of the 2013-14 Transfer Payments

Table 43. Listing of the 2013-14 Transfer Payments - Canadian Environmental Assessment Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Contributions
Contribution to the Province of Quebec - James Bay and Northern Quebec Agreement
220,500 246,000 246,000 (246,000)
Contributions for the support of public participation in the environmental assessment review process - Participant Funding Program
2,842,203 1,469,000 1,469,000 (4,469,000)
Total Contributions 3,062,703 1,715,000 1,715,000 (4,715,000)
Total 3,062,703 1,715,000 1,715,000 (4,715,000)

Canadian Food Inspection Agency

Raison d'être

The Minister of Agriculture and Agri-Food is responsible for this organization.

The Canadian Food Inspection Agency (CFIA) is Canada's largest science-based regulatory agency. It has over 7,200 employees working across Canada, in the National Capital Region (NCR) and in four operational areas (Atlantic, Quebec, Ontario and Western Canada).

The CFIA is dedicated to safeguarding food, animal and plant health, which enhances the health and well-being of Canada's people, environment, and economy.

CFIA develops and delivers inspection and other services to:

CFIA bases its activities on science, effective management of risk, commitment to service and efficiency, and collaboration with domestic and international organizations that share its mandate.

Organizational Estimates

Figure 22. Organizational Estimates - Budgetary - Canadian Food Inspection Agency

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 44. Organizational Estimates (dollars) - Canadian Food Inspection Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
20 Operating expenditures and contributions
579,207,923 536,868,665 570,033,515 534,383,158
25 Capital expenditures
13,755,212 14,583,400 24,178,240 17,815,785
Total voted
592,963,135 551,452,065 594,211,755 552,198,943
Total Statutory
144,733,222 134,085,507 134,085,507 135,686,461
faceTotal budgetary 737,696,357 685,537,572 728,297,262 687,885,404

Highlights

The Canadian Food Inspection Agency (CFIA) is estimating budgetary expenditures of $687.9 million in 2013-14. Of this amount, $552.2 million requires approval by Parliament. The remaining $135.7 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

CFIA's 2013-14 Main Estimates increase by $2.4 million from the 2012-13 Main Estimates of $685.5 million. The major items included in this increase are:

The 2012-13 Estimates to Date are approximately $42.8 million higher than the 2012-13 Main Estimates. This increase can be explained by resource requirements presented in Supplementary Estimates.

In 2012-13, the CFIA's planning of activities was guided by four overarching priorities: strong foundation, working closely with partners, enhancing service, and strengthening internal management. These priorities were rooted in the Agency's strategic change agenda. During the 2012-13 fiscal year, the change agenda, and its priorities, were further refined through the Agency's ongoing long term strategic planning exercise. By defining the Agency's long term vision and careful consideration of its key strategic risks, the Long Term Strategic Plan assists the CFIA in mitigating its risks, strengthening its foundations, and effectively delivering its core program activities into the future. Below are the four priorities for the CFIA for 2013-14 which are a refinement of 2012-13 priorities.

An increased focus on prevention will provide an opportunity to reduce risks to human and ecosystem health. Integrating proactive and preventative risk management approaches into all CFIA programs, including focus on partnerships and sharing of information, will help the CFIA to anticipate, prevent, prepare, and manage issues, including emergencies.

CFIA's role as an effective regulator will be enhanced by a focus on service excellence. Strengthening the service delivery culture will result in effective regulatory delivery and domestic and international stakeholders who have confidence in the CFIA as a trusted and credible regulator.

Adapt and evolve to meet new demands and expectations with a focus on internal performance excellence. Maximizing performance will enable the CFIA to evaluate the effectiveness of the Agency's policies and programs and to allocate resources to areas of highest risk.

Focusing on people who are supported by training and tools will result in a stable and skilled CFIA workforce and adaptable and satisfied employees.

Once tabled in the House of Commons, additional information will be available in the departmental Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 45. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Food Inspection Agency
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A safe and accessible food supply and plant and animal resource base
Food Safety Program
328,935,486 304,835,449 312,185,374
Animal Health and Zoonotics Program
140,272,363 132,527,929 131,587,718
Plant Resources Program
83,964,959 84,361,594 84,260,734
International Collaboration and Technical Agreements
34,859,200 45,412,978 31,697,693
The following program activity supports all strategic outcomes within this organization.
Internal Services
149,664,349 118,399,622 128,153,885
Total 737,696,357 685,537,572 687,885,404

Listing of the 2013-14 Transfer Payments

Table 46. Listing of the 2013-14 Transfer Payments - Canadian Food Inspection Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Contributions
Contributions in support of the Federal Assistance Program
1,176,256 124,750 124,750 700,000
Contributions to the provinces in accordance with the Rabies Indemnification Regulations of the Governor in Council of amounts not exceeding two-fifths of the amounts paid by the provinces to owners of animals dying as a result of rabies infection
690 112,000 112,000 112,000
Compensation under terms and conditions approved by the Governor in Council to owners of animals that have died as a result of anthrax
2,000 7,000 7,000 7,000
Total Voted Contributions
1,178,946 243,750 243,750 819,000
Total Statutory
4,223,367 1,500,000 1,500,000 3,500,000
Total Contributions 5,402,313 1,743,750 1,743,750 4,319,000
Total 5,402,313 1,743,750 1,743,750 4,319,000

Canadian Forces Grievance Board

Raison d'être

The raison d'être of the Canadian Forces Grievance Board is to provide an independent and external review of military grievances. Section 29 of the National Defence Act provides a statutory right for an officer or a non-commissioned member who has been aggrieved, to grieve a decision, an act or an omission in the administration of the affairs of the Canadian Forces. The importance of this broad right cannot be overstated since it is, with certain narrow exceptions, the only formal complaint process available to Canadian Forces members. The Canadian Forces Grievance Board reports to Parliament through the Minister of National Defence.

Organizational Estimates

Figure 23. Organizational Estimates - Budgetary - Canadian Forces Grievance Board

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 47. Organizational Estimates (dollars) - Canadian Forces Grievance Board
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
15 Program expenditures
5,727,601 6,062,076 6,062,076 6,087,490
Total voted
5,727,601 6,062,076 6,062,076 6,087,490
Total Statutory
669,410 610,029 610,029 607,519
Total budgetary 6,397,011 6,672,105 6,672,105 6,695,009

Highlights

The Canadian Forces Grievance Board is estimating budgetary expenditures of $6.7 million in 2013-14. Of this amount, $6.1 million requires approval by Parliament. The remaining $607.0 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Canadian Forces Grievance Board's expenditures remain approximately the same as the previous year. For your information, details on our priorities will be made available in our 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 48. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Forces Grievance Board
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The Chief of the Defence Staff and members of the Canadian Forces have access to a fair, independent and timely review of military grievances.
Review Canadian Forces grievances
4,000,698 4,336,868 4,351,756
The following program supports all strategic outcomes within this organization.
Internal Services
2,396,313 2,335,237 2,343,253
Total 6,397,011 6,672,105 6,695,009

Canadian Grain Commission

Raison d'être

The Canadian Grain Commission (CGC) is a federal government agency that administers the provisions of the Canada Grain Act (CGA). The CGC's mandate as set out in the CGA is to, in the interests of the grain producers, establish and maintain standards of quality for Canadian grain and regulate grain handling in Canada, to ensure a dependable commodity for domestic and export markets. CGC's vision is to be “A leader in delivering excellence and innovation in grain quality and quantity assurance, research, and producer protection”. The Minister of Agriculture and Agri-Food is responsible for the CGC.

Organizational Estimates

Figure 24. Organizational Estimates - Budgetary - Canadian Grain Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 49. Organizational Estimates (dollars) - Canadian Grain Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
30 Program expenditures
35,237,639 4,829,788 31,626,015 21,582,235
Total voted
35,237,639 4,829,788 31,626,015 21,582,235
Total Statutory
(417,627) 622,222 622,222 585,473
Total budgetary 34,820,012 5,452,010 32,248,237 22,167,708

Highlights

The CGC is estimating budgetary expenditures of $22.2 million in 2013-14. Of this amount, $21.6 million requires approval by Parliament. The remaining $0.6 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The increase in net authority of $16.7 million from 2012-13 Main Estimates is due to the provision of funding to transition the CGC to a sustainable funding model as identified in Budget 2012.

The current CGC funding structure is based on budgetary authorities that are comprised of both statutory and voted authorities. The statutory authorities include employee benefit plan authority for appropriation funded positions and the CGC revolving fund authority which allows the CGC to re-spend fees that it has collected. The voted authority is Vote 30 - Program Expenditures which includes annual appropriation authority and any ad hoc appropriation authority for the fiscal year.

A revolving fund was set up for the CGC in 1995 with the expectation that the CGC would be largely self-funded through fees for service. Although the CGC's user fees have not increased since 1991, the CGC is in the process of implementing a new user fee structure to become self-funded. The CGC plans to transition to its new fee structure in 2013-14 and revenues credited to vote have increased to $47.9 million.

Additional information can be found in the CGC's Reports on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 50. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Grain Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canada's grain is safe, reliable and marketable and Canadian grain producers are protected.
Quality Assurance Program
7,722,754 (5,637,221) 8,307,568
Grain Quality Research Program
10,214,676 3,520,619 5,282,058
Quantity Assurance Program
(293,403) (2,310,980) 2,480,557
Producer Protection Program
3,455,307 443,019 1,203,892
The following program supports all strategic outcomes within this organization.
Internal Services
13,720,678 9,436,573 4,893,633
Total 34,820,012 5,452,010 22,167,708

Canadian Heritage

Raison d'être

The Minister of Canadian Heritage and Official Languages is responsible for this organization.

The Department of Canadian Heritage and Canada's major national cultural institutions play a vital role in the cultural, civic and economic life of Canadians. We work together to support culture, arts, heritage, official languages, citizenship and participation, in addition to Aboriginal, youth, and sport initiatives.

Organizational Estimates

Figure 25. Organizational Estimates - Budgetary - Canadian Heritage

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 51. Organizational Estimates (dollars) - Canadian Heritage
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
205,669,691 180,023,435 171,624,570 162,928,160
5 Grants and contributions
1,071,847,979 1,077,016,980 1,056,305,787 1,131,552,460
Total voted
1,277,517,670 1,257,040,415 1,227,930,357 1,294,480,620
Total Statutory
30,974,234 23,567,717 23,567,717 22,745,046
Total budgetary 1,308,491,904 1,280,608,132 1,251,498,074 1,317,225,666

Highlights

The Department of Canadian Heritage is estimating budgetary expenditures of $1.32 billion in 2013-14. Of this amount, $1.29 million requires approval by Parliament. The remaining $22.8 million represents statutory forecasts that do not require additional approval and are provided for information purposes. This is an increase of $36.6 million when compared to the 2012-13 Main Estimates.

The net increase is a combination of a decrease of $17.9 million in Vote 1 (Operating expenditures) and an increase of $54.5 million in Vote 5 (Grants and contributions). The decrease of $17.9 million in Vote 1 is mainly due to measures announced in the Budget 2012 spending review and a decrease in funding for the bicentennial commemoration of the War of 1812 ($5.4 million).

The increase of $54.5 million in Vote 5 is mainly due to a combination of new funding for the 2015 Pan Am Games ($122.3 million), the transfer of some components of the Aboriginal Peoples' Program to Aboriginal Affairs and Northern Development Canada ($38.7 million) and to savings identified as part of the Budget 2012 Spending Review.

Expenditures by Strategic Outcome and Program

Table 52. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Heritage
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canadian artistic expressions and cultural content are created and accessible at home and abroad.
Cultural Industries
311,281,772 315,119,676 299,943,524
Arts
110,408,610 123,748,905 117,779,195
Heritage
40,082,115 36,303,058 40,332,638
Canadians share, express and appreciate their Canadian identity.
Official Languages
359,492,916 353,264,979 348,369,118
Attachment to Canada
76,824,910 77,375,416 56,919,095
Engagement and community participation
82,267,781 88,228,514 46,062,796
Canadians participate and excel in sport.
Sport
213,206,286 205,932,672 332,917,526
The following program activity supports all strategic outcomes within this organization.
Internal Services
114,927,514 80,634,913 74,901,774
Total 1,308,491,904 1,280,608,133 1,317,225,666

Listing of the 2013-14 Transfer Payments

Table 53. Listing of the 2013-14 Transfer Payments - Canadian Heritage
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grants to support Canadian periodicals through the Canada Periodical Fund
69,050,046 72,775,054 72,775,054 72,775,054
Grants to organizations, associations and institutions to promote the vitality and long-term development of official-language minority communities through the Development of Official-Language Communities Program
6,029,022 33,322,973 33,322,973 33,322,973
Grants to the Athlete Assistance Program
26,886,307 27,000,000 28,000,000 28,000,000
Grants to the Canada Cultural Investment Fund
19,038,268 19,038,432 19,038,432 19,038,432
Grants in support of the Building Communities through Arts and Heritage Program
9,612,328 14,355,000 14,355,000 14,355,000
Grants to the Canada Arts Presentation Fund
8,577,635 10,500,000 10,500,000 10,500,000
Grant to TV5 Monde
7,174,756 8,500,000 8,500,000 8,500,000
Grants to the Canada Book Fund
729,254 8,300,000 8,300,000 8,300,000
Grants in support of the Celebration and Commemoration Program
5,530,620 7,500,000 7,500,000 7,300,000
Grants to organizations, associations and institutions to promote the full recognition and use of the official languages in Canadian society through the Enhancement of Official Languages Program
480,096 5,599,842 5,599,842 5,599,842
Grants under the Museums Assistance Program
2,368,778 4,663,680 4,663,680 4,663,680
Grants to the Canada Cultural Spaces Fund
1,553,940 3,000,000 3,000,000 3,000,000
Grants to the Canada Music Fund
0 2,000,000 2,000,000 2,000,000
Grants to support the Aboriginal Peoples' Program
234,907 1,340,000 1,340,000 1,340,000
Grants in support of the Canadian Studies Program
0 1,150,060 1,150,060 1,150,060
Grants to the Lieutenant-Governors of the provinces of Canada toward defraying the costs incurred in the exercise of their duties:
Quebec
147,372 147,372 147,372 147,372
Ontario
95,000 105,627 105,627 105,627
British Columbia
97,814 97,814 97,814 97,814
Newfoundland
77,590 77,590 77,590 77,590
Alberta
75,940 75,940 75,940 75,940
Manitoba
73,762 73,762 73,762 73,762
Saskatchewan
73,758 73,758 73,758 73,758
Nova Scotia
64,199 64,199 64,199 64,199
New Brunswick
62,947 62,947 62,947 62,947
Prince Edward Island
57,071 57,071 57,071 57,071
Grants in support of Innovative Youth Exchange Projects
0 100,000 100,000 100,000
Total Voted Grants
158,091,410 219,981,121 220,981,121 220,781,121
Total Statutory
1,083,034 819,000 819,000 819,000
Total Grants 159,174,444 220,800,121 221,800,121 221,600,121
Contributions
Contributions to support the Development of Official-Language Communities Program
222,282,395 191,797,917 191,802,917 188,349,017
Contributions for the Games' Hosting Program
23,091,852 22,395,000 36,781,319 146,109,211
Contributions for the Sport Support Program
148,835,390 143,815,064 146,815,064 145,815,064
Contributions to support the Canada Media Fund
134,146,000 134,146,077 134,146,077 134,146,077
Contributions to support the Enhancement of Official Languages Program
116,388,766 105,923,289 105,923,289 105,923,289
Contributions to the Canada Book Fund
35,308,145 28,366,301 28,866,301 28,366,301
Contributions to the Canada Cultural Spaces Fund
17,885,202 24,458,613 24,458,613 24,358,613
Contributions to the Canada Arts Training Fund
22,420,000 22,779,440 22,779,440 22,779,440
Contributions to the Canada Music Fund
25,760,841 23,828,331 23,828,331 20,789,231
Contributions to the Canada Arts Presentation Fund
21,836,827 18,472,742 18,472,742 18,472,742
Contributions in support of the Exchanges Canada Initiative
17,458,496 17,686,359 17,686,359 17,686,359
Contributions to support the Aboriginal Peoples' Program
50,283,337 54,910,737 54,910,737 16,209,757
Contributions under the Museums Assistance Program
11,935,882 11,076,284 11,076,284 11,076,284
Contributions in support of the Celebration and Commemoration Program
8,368,164 7,994,367 13,304,367 7,194,367
Contributions to TV5
5,306,630 4,460,900 4,460,900 4,460,900
Contributions to support the Youth Take Charge Program
3,927,898 1,781,680 1,781,680 3,453,023
Contributions in support of the Building Communities through Arts and Heritage Program
7,682,659 3,300,000 3,300,000 3,300,000
Contributions to non-profit cultural organizations and institutions to enhance cultural infrastructures and support cultural development: Contributions to Fathers of Confederation Buildings Trust, Charlottetown, P.E.I.
2,600,000 3,005,000 3,005,000 3,005,000
Contributions in support of the Canadian Studies Program
5,333,600 3,312,330 3,312,330 2,937,330
Contributions to the Canada Cultural Investment Fund
5,395,466 5,997,023 5,997,023 2,933,773
Contributions to support the Canada Periodical Fund
3,626,177 1,999,544 1,999,544 1,999,544
Contributions in support of the Court Challenges Program
1,000,000 1,406,017 1,406,017 1,406,017
Total Contributions 890,873,727 832,913,015 856,114,334 910,771,339
Total 1,050,048,171 1,053,713,136 1,077,914,455 1,132,371,460

Canadian Human Rights Commission

Raison d'être

The Minister of Justice and Attorney General of Canada is responsible for this organization.

The Canadian Human Rights Commission was established in 1977 under Schedule II of the Financial Administration Act in accordance with the Canadian Human Rights Act (CHRA). The Commission leads the administration of the CHRA and ensures compliance with the Employment Equity Act (EEA). The CHRA prohibits discrimination and the EEA promotes equality in the workplace. Both laws apply the principles of equal opportunity and non-discrimination to federal government departments and agencies, Crown corporations, and federally regulated private sector organizations.

Organizational Estimates

Figure 26. Organizational Estimates - Budgetary - Canadian Human Rights Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 54. Organizational Estimates (dollars) - Canadian Human Rights Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
10 Program expenditures
21,457,760 20,437,203 20,437,203 19,861,118
Total voted
21,457,760 20,437,203 20,437,203 19,861,118
Total Statutory
2,804,563 2,649,295 2,649,295 2,600,171
Total budgetary 24,262,323 23,086,498 23,086,498 22,461,289

Highlights

The Canadian Human Rights Commission is estimating budgetary expenditures of $22.5 million in 2013-14. Of this amount, $19.9 million requires approval by Parliament. The remaining $2.6 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The variance between 2011-12 expenditures and 2012-13 Main Estimates is mainly due to the severance pay cash-out in 2011-12 following the signing of a new collective agreement in June 2011 with the Public Service Alliance of Canada.

The variance between 2012-13 and 2013-14 Main Estimates is mainly due to funding received for the repeal of section 67 of the Canadian Human Rights Act (CHRA). This funding decreases in 2013 and should sunset in March 2014.

In 2013-14, the Commission will continue the transition of its program alignment regarding the processing of complaints subsequent to the repeal of section 67 of the CHRA, enabling members from First Nation communities to file complaints on matters under the Indian Act.

Over the next year, the Commission will also focus on:

Further detail can be found in the Commission's Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 55. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Human Rights Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Equality, respect for human rights and protection from discrimination by fostering understanding of, and compliance with, the Canadian Human Rights Act and the Employment Equity Act by federally regulated employers and service providers, as well as the public they serve.
Human Rights Dispute Resolution Program
8,828,826 8,837,941 8,997,200
Discrimination Prevention Program
4,554,675 4,322,967 4,000,200
Human Rights Knowledge Development and Dissemination Program
4,313,519 3,583,480 3,440,600
The following program supports all strategic outcomes within this organization.
Internal Services
6,565,303 6,342,110 6,023,289
Total 24,262,323 23,086,498 22,461,289

Canadian Human Rights Tribunal

Raison d'être

The Canadian Human Rights Tribunal is a quasi-judicial body that hears complaints of discrimination referred by the Canadian Human Rights Commission and determines whether the activities complained of violate the Canadian Human Rights Act (CHRA). The purpose of the CHRA is to protect individuals from discrimination and to promote equal opportunity. The Tribunal also decides cases brought under the Employment Equity Act and, pursuant to section 11 of the CHRA, determines allegations of wage disparity between men and women doing work of equal value in the same establishment.

The Minister of Justice and Attorney General of Canada is responsible for this organization.

Organizational Estimates

Figure 27. Organizational Estimates - Budgetary - Canadian Human Rights Tribunal

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 56. Organizational Estimates (dollars) - Canadian Human Rights Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
15 Program expenditures
4,901,909 4,104,650 4,104,650 4,117,747
Total voted
4,901,909 4,104,650 4,104,650 4,117,747
Total Statutory
337,885 405,970 405,970 403,636
Total budgetary 5,239,794 4,510,620 4,510,620 4,521,383

Highlights

The Canadian Human Rights Tribunal is estimating budgetary expenditures of $4.5 million in 2013-14. Of this amount, $4.1 million requires approval by Parliament. The remaining $403.6 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Canadian Human Rights Tribunal is a small, permanent quasi-judicial organization comprising a full-time Chairperson and Vice-Chairperson, and up to 13 full or part-time members. The Chairperson is the chief executive officer of the Tribunal and is supported by the Executive Director and Senior Registrar who is responsible for registry operations and internal services.

The Tribunal is a demand-driven organization with a mandate dependent on referrals from the Canadian Human Rights Commission. In addition, changes within the external environment, government policies and the legislative mandate have an impact on the Tribunal's operating environment.

As a key mechanism of human rights protection in Canada, the Tribunal gives effect to the Canadian ideals of pluralism, equity, diversity and social inclusion. It provides a forum where human rights complaints can be scrutinized and resolved and provides definitive interpretations on important issues of discrimination. The primary result of the Tribunal's program is that complainants can air their grievances and achieve closure in a respectful, impartial forum. Moreover, respondents are able to test the validity of allegations made in a quasi-judicial setting. In the longer term, Tribunal decisions create meaningful legal precedents for use by employers, service providers and Canadians at large.

The repeal of Section 67 of the CHRA, which came into force in June 2011, extended human rights protection to individuals who were formerly unable to avail themselves of these protections. Decisions made or actions taken by band councils and the federal government under the Indian Act were, until recently, exempt from the application of the CHRA. Complaints that used to be filed with the Minister of Indian Affairs and Northern Development pursuant to the Indian Act will now come before the Canadian Human Rights Commission. The Tribunal expects that the Commission will refer some of these specific complaints to it but cannot at this time predict how many. Moreover, some of the cases referred to the Tribunal are likely to be complex since they will be exploring new areas of human rights law, requiring additional time and resources for research, mediation, hearings and decisions.

Internal services make a critical contribution to the achievement of the Tribunal's singular primary program. Like small departments and other micro-agencies, the Tribunal continually faces pressure to respond to, or implement various government-wide management initiatives. The Tribunal will continue to actively seek horizontal opportunities and interdepartmental partnerships to achieve efficiencies. The Tribunal believes this approach will mitigate the pressure caused by increased demands, while ensuring it continues to be well positioned to carry out its statutory mandate.

Financially, approximately 60% of its $4.5 million operating budget is for salaries and benefits. Of the remaining $1.8 million in Operations and Maintenance, 40% is directly related to the adjudicative process such as per diem costs for part-time members, travel, facility rentals for hearings and mediation activities and translations of decisions and rulings.

Expenditures by Strategic Outcome and Program

Table 57. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Human Rights Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Individuals have access, as determined by the Canadian Human Rights Act and the Employment Equity Act, to fair and equitable adjudication of human rights and employment equity cases that are brought before the Canadian Human Rights Tribunal.
Hearings of complaints before the Tribunal
1,783,912 2,277,120 2,282,382
The following program supports all strategic outcomes within this organization.
Internal Services
3,455,882 2,233,500 2,239,001
Total 5,239,794 4,510,620 4,521,383

Canadian Institutes of Health Research

Raison d'être

Canadian Institutes of Health Research is the Government of Canada's health research funding agency. The Minister of Health is responsible for this organization. It was created in June 2000 by the Canadian Institutes of Health Research Act (Bill C-13) with a mandate “to excel, according to internationally accepted standards of scientific excellence, in the creation of new knowledge and its translation into improved health for Canadians, more effective health services and products and a strengthened Canadian health care system.”

CIHR's mandate seeks to transform health research in Canada by:

Organizational Estimates

Figure 28. Organizational Estimates - Budgetary - Canadian Institutes of Health Research

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 58. Organizational Estimates (dollars) - Canadian Institutes of Health Research
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
15 Operating expenditures
51,699,069 49,057,217 47,921,817 46,367,765
20 Grants
950,729,984 922,268,548 949,074,958 915,350,465
Total voted
1,002,429,053 971,325,765 996,996,775 961,718,230
Total Statutory
6,662,339 6,617,600 6,617,600 5,934,927
Total budgetary 1,009,091,392 977,943,365 1,003,614,375 967,653,157

Highlights

CIHR is estimating budgetary expenditures of $967.6 million in 2013-14. Of this amount, $961.7 million requires approval by Parliament. The remaining $5.9 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

This represents a decrease of $36 million, or 3.6%, from the 2012-13 Estimates to date (including Main and Supplementary Estimates) of $1.004 billion. The decrease in planned spending is mainly due to the following:

CIHR's reference levels were also impacted by its partnership activities with other government departments who transfer funding for specific programs and initiatives. Changes in these funding agreements account for a net decrease of $2.6 million from the 2012-13 Estimates to date.

Further details on CIHR's 2013-14 planned spending are available in CIHR's 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 59. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Institutes of Health Research
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A world-class health-research enterprise that creates, disseminates and applies new knowledge across all areas of health research.
Health Knowledge
470,528,113 451,599,487 472,958,825
Health and Health Services Advances
268,011,156 261,050,832 253,336,423
Health Researchers
182,756,604 194,141,821 173,268,324
Health Research Commercialization
55,976,670 43,312,734 43,822,075
The following program supports all strategic outcomes within this organization.
Internal Services
31,818,849 27,838,491 24,267,510
Total 1,009,091,392 977,943,365 967,653,157

Listing of the 2013-14 Transfer Payments

Table 60. Listing of the 2013-14 Transfer Payments - Canadian Institutes of Health Research
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grants for research projects and personnel support
855,711,960 846,268,148 863,945,111 839,864,065
Networks of Centres of Excellence
26,614,000 25,000,400 25,743,400 22,589,400
Canada Graduate Scholarships
27,960,185 21,250,000 21,250,000 21,250,000
Institute support grants
13,000,000 13,000,000 13,000,000 13,000,000
Canada Excellence Research Chairs
7,700,000 8,400,000 8,400,000 8,400,000
Vanier Canada Graduate Scholarships
7,722,401 8,350,000 8,350,000 8,350,000
Business-Led Networks of Centres of Excellence
1,737,000 0 7,800,000 1,737,000
Industrial Research Chairs for Colleges
0 0 160,000 160,000
Total Grants 940,445,546 922,268,548 948,648,511 915,350,465
Total 940,445,546 922,268,548 948,648,511 915,350,465

Canadian Intergovernmental Conference Secretariat

Raison d'être

The President of the Queen's Privy Council for Canada is responsible for this organization. The Canadian Intergovernmental Conference Secretariat (CICS), established pursuant to an agreement reached at the May 1973 First Ministers' Conference, is an agency of the federal, provincial and territorial governments. Its one program mandate is to provide administrative services for the planning and conduct of First Ministers, Ministers and Deputy Ministers level federal-provincial-territorial and provincial-territorial conferences.

These intergovernmental conferences are a key instrument for consultation and negotiation among the different orders of governments and assist the development of national and/or provincial/territorial policies. They are a critical component of the workings of the Canadian federation and represent a core principle of our democratic society.

By skilfully executing the logistical planning and delivery of these meetings, CICS not only relieves the federal-provincial-territorial governments of the process burden but also allows them to greatly benefit from significant cost efficiencies and economies of scale, particularly relevant in the current economic environment.

Organizational Estimates

Figure 29. Organizational Estimates - Budgetary - Canadian Intergovernmental Conference Secretariat

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 61. Organizational Estimates (dollars) - Canadian Intergovernmental Conference Secretariat
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
5 Program expenditures
5,227,416 6,144,362 6,144,305 5,597,587
Pursuant to subsection 25(2) of the Financial Administration Act, to write-off from the Accounts of Canada debts due to Her Majesty in right of Canada amounting to $57 related to an unrecoverable debt
0 0 58 0
Total voted
5,227,416 6,144,362 6,144,363 5,597,587
Total Statutory
333,196 470,367 470,367 437,917
Total budgetary 5,560,612 6,614,729 6,614,730 6,035,504

Highlights

The Canadian Intergovernmental Conference Secretariat (CICS) is estimating budgetary expenditures of $6.0 million in 2013-14. Of this amount, $5.6 million requires approval by Parliament. The remaining $438 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

CICS's planned expenditures decrease by $561 thousand due to savings identified as part of the Budget 2012 Spending Review. The 2013-14 funding will be utilized to address the following priorities:

CICS's 2013-14 Report on Plans and Priorities will contain more details regarding the priorities.

Expenditures by Strategic Outcome and Program

Table 62. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Intergovernmental Conference Secretariat
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Multilateral meetings of First Ministers, Ministers and Deputy Ministers are planned and conducted flawlessly.
Conference Services
3,493,260 3,968,837 4,179,031
The following program supports all strategic outcomes within this organization.
Internal Services
2,067,352 2,645,892 1,856,473
Total 5,560,612 6,614,729 6,035,504

Canadian International Development Agency

Raison d'être

The mission of the Canadian International Development Agency (CIDA) is to lead Canada's international effort to help people living in poverty. CIDA's mandate is to manage Canada's aid program effectively and accountably to achieve meaningful, sustainable development results, and to engage in policy development in Canada and internationally, enabling Canada to realize its development objectives.

Canada recognizes that achieving significant economic, social and democratic progress in the developing world will reduce poverty for billions of people in recipient countries, increase the prosperity and long-term security of Canadians, promote our values and contribute to a better and safer world. Additional information can be found in the organization's Report on Plans and Priorities.

The Minister of International Cooperation is responsible for this organization.

Organizational Estimates

Figure 30. Organizational Estimates - Budgetary - Canadian International Development Agency

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 31. Organizational Estimates - Non-budgetary - Canadian International Development Agency

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 63. Organizational Estimates (dollars) - Canadian International Development Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
25 Operating expenditures
211,491,438 184,095,052 181,960,371 171,101,774
30 Grants and contributions
3,278,588,220 2,953,604,019 3,150,878,110 2,719,266,590
Total voted
3,490,079,658 3,137,699,071 3,332,838,481 2,890,368,364
Total Statutory
437,183,889 273,694,152 298,198,322 268,960,876
Total budgetary 3,927,263,547 3,411,393,223 3,631,036,803 3,159,329,240
Non-budgetary
Voted
L35 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, for the issuance and payment of non-interest bearing, non-negotiable demand notes may not exceed $246,000,000 for the purpose of contributions to the international financial institutions over a period commencing on April 1, 2013 and ending on March 31, 2014
0 1 2 1
L40 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, for the purchase of shares of international financial institutions, may not exceed an amount of $81,006,546 in United States dollars over a period commencing on April 1, 2013 and ending on March 31, 2014, which amount is estimated in Canadian dollars at $81,595,258
0 1 3 1
Total voted
0 2 5 2
Total Statutory
107,870,472 83,307,437 95,798,807 81,595,258
Total non-budgetary 107,870,472 83,307,439 95,798,812 81,595,260

Highlights

The Canadian International Development Agency is estimating budgetary expenditures of $3,159.3 million in 2013-14. Of this amount, $2,890.4 million requires approval by Parliament. The remaining $269 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Agency's total budgetary spending will decrease by $252.1 million when compared to the previous year's Main Estimates. Factors contributing to the net decrease include:

The 2012-13 Estimates to date have been adjusted to reflect items included in the 2012-13 Supplementary Estimates, for the implementation of the Budget 2012 savings measures, as well as additional funding of $50 million for the Quick Release Mechanism.

Other annual fluctuations in spending authorities reflect the supplementary funding received for programs and initiatives such as the Fast Start Financing Initiative on climate change for which incremental funds of $345 million and $273 million were approved in 2011-12 and 2012-13 respectively.

Actual 2011-12 spending also includes statutory adjustments such as for debt relief and to account for currency fluctuations that are not included in the Main Estimates as the amounts for these items are finalized during the year.

Finally, the amounts of statutory payments to the World Bank for the Advance Market Commitment for Pneumococcal Vaccines are established and paid during the fiscal year and, as such, are presented for information purposes in the 2011-12 Public Accounts ($23 million) and the 2012-13 Estimates to date ($24.5 million).

Information may be found in the Agency's 2012-13 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 64. Expenditures by Strategic Outcome and Program - Budgetary - Canadian International Development Agency
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Reduction in poverty for those living in countries in which the Canadian International Development Agency engages in international development.
Global engagement and strategic policy
1,578,607,671 1,018,514,063 955,135,772
Low-income countries
873,386,696 936,770,376 917,574,328
Fragile states and crisis-affected communities
788,201,321 697,062,607 590,680,214
Middle-income countries
297,083,788 360,831,828 337,884,532
Canadian engagement for development
282,321,595 297,996,026 267,942,474
The following program supports all strategic outcomes within this organization.
Internal Services
107,662,476 100,218,323 90,111,920
Total 3,927,263,547 3,411,393,223 3,159,329,240

Table 65. Expenditures by Strategic Outcome and Program - Non-budgetary - Canadian International Development Agency
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Reduction in poverty for those living in countries in which the Canadian International Development Agency engages in international development.
Global engagement and strategic policy
107,870,472 83,307,439 81,595,260
Total 107,870,472 83,307,439 81,595,260

Listing of the 2013-14 Transfer Payments

Table 66. Listing of the 2013-14 Transfer Payments - Canadian International Development Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grants for Multilateral Programming: Grants in support of development assistance, humanitarian assistance or disaster preparedness, for global operations, programs, projects, activities and appeals for the benefit of developing countries or territories or countries in transition
1,962,509,222 1,811,600,000 2,111,800,000 1,840,961,792
Grants for Partnerships with Canadians Programming: Grants for development assistance programs, projects and activities intended to support development for the benefit of developing countries or territories or countries in transition or to enhance the awareness, understanding, and engagement of Canadians with respect to development
14,227,812 23,900,000 47,131,000 23,900,000
Grants for Bilateral Programming: Grants for cooperation with other donor countries for the benefit of developing countries or territories or countries in transition
4,673,194 9,900,000 9,900,000 9,900,000
Total Grants 1,981,410,228 1,845,400,000 2,168,831,000 1,874,761,792
Contributions
Contributions for Bilateral Programming: Contributions in support of development assistance, contributions for cooperation with countries in transition and contributions in support of regional or country specific development assistance programs, projects and activities for the benefit of developing countries or territories or countries in transition
739,926,150 844,431,607 853,546,497 614,814,383
Contributions for Partnerships with Canadians Programming: Contributions for development assistance programs, projects and activities intended to support development for the benefit of developing countries or territories or countries in transition or to enhance the awareness, understanding, and engagement of Canadians with respect to development
250,518,510 256,979,412 256,979,412 228,690,415
Contributions for Multilateral Programming: Contributions in support of development assistance, humanitarian assistance or disaster preparedness, for global operations, programs, projects, activities and appeals for the benefit of developing countries or territories or countries in transition
306,733,332 6,793,000 239,152,000 1,000,000
Total Contributions 1,297,177,992 1,108,204,019 1,349,677,909 844,504,798
Other Transfer Payments
Total Statutory
308,508,447 248,654,000 273,158,170 246,000,000
Total 3,587,096,667 3,202,258,019 3,791,667,079 2,965,266,590

Canadian International Trade Tribunal

Raison d'être

The Canadian International Trade Tribunal provides Canadian and international businesses with access to fair, transparent and timely processes for the investigation of trade remedy cases and complaints concerning federal government procurement and for the adjudication of appeals on customs and excise matters. At the request of the Government, the Canadian International Trade Tribunal provides advice in tariff, trade, commercial and economic matters.

The Minister of Finance is responsible for this organization.

Organizational Estimates

Figure 32. Organizational Estimates - Budgetary - Canadian International Trade Tribunal

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 67. Organizational Estimates (dollars) - Canadian International Trade Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
25 Program expenditures
9,328,928 8,654,867 9,954,867 8,660,195
Total voted
9,328,928 8,654,867 9,954,867 8,660,195
Total Statutory
1,199,978 1,240,425 1,240,425 1,233,346
Total budgetary 10,528,906 9,895,292 11,195,292 9,893,541

Highlights

The Canadian International Trade Tribunal is estimating budgetary expenditures of $9.9 million in 2013-14. Of this amount, $8.7 million requires approval by Parliament. The remaining $1.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Tribunal's main priority for 2013-14 will continue to be the fair, timely and effective disposition of cases regarding the investigation of trade remedy cases, the complaints concerning federal government procurement and the adjudication of appeals on customs and excise matters. At the request of the Government, the Tribunal will continue to provide advice in tariff, trade, commercial and economic matters. The Tribunal will also continue to pursue initiatives aimed at further improving its management practices as well as its ability to deliver on its legislative mandates in order to provide efficient and reliable services to its stakeholders.

The decreasing trend in spending from 2011-12 to 2013-14 can be explained by the fact that 2011-12 was the last year that the Tribunal received additional funding of $1.575 million to cover a predicted operating budget shortfall resulting from an expected post-recession increase in caseload. As presented in Supplementary Estimates (B) 2012-13, the Tribunal received additional funding of $1.3 million to retrofit its accommodation. In 2013-14, the Tribunal will return to its regular funding base of nearly $10 million.

Please refer to the Canadian International Trade Tribunal's website for further details on its 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 68. Expenditures by Strategic Outcome and Program - Budgetary - Canadian International Trade Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Fair, timely and transparent disposition of international trade cases, procurement cases and government-mandated inquiries within the Tribunal's jurisdiction.
Adjudication of Trade Cases (quasi-judicial role)
6,633,211 7,223,563 7,321,221
General Economic Inquiries and References (advisory role)
105,289 98,953 98,935
The following program supports all strategic outcomes within this organization.
Internal Services
3,790,406 2,572,776 2,473,385
Total 10,528,906 9,895,292 9,893,541

Canadian Museum for Human Rights

Raison d'être

The Canadian Museum for Human Rights (CMHR) was created in 2008 through an amendment to the Museums Act, which established the Museum as the first national museum to be created since 1967 and the first to be located outside of the National Capital Region. The Museum's mandate is “to explore the subject of human rights, with special but not exclusive reference to Canada, in order to enhance the public's understanding of human rights, to promote respect for others and to encourage reflection and dialogue.”

The Minister of Canadian Heritage and Official Languages is responsible for this organization.

Organizational Estimates

Figure 33. Organizational Estimates - Budgetary - Canadian Museum for Human Rights

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 69. Organizational Estimates (dollars) - Canadian Museum for Human Rights
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
30 Payments to the Canadian Museum for Human Rights for operating and capital expenditures
21,798,633 10,000,000 56,700,000 31,700,000
Total voted
21,798,633 10,000,000 56,700,000 31,700,000
Total budgetary 21,798,633 10,000,000 56,700,000 31,700,000

Highlights

The Canadian Museum for Human Rights (CMHR) is estimating budgetary expenditures of $31.7 million in 2013-14 which require approval by Parliament.

Museum Content and Program

In becoming the world's first museum dedicated to the exploration of human rights, the CMHR is breaking new ground; there is no precedent for a museum of this nature. In its early years, the primary focus of this activity will be on establishing an innovative and unique public program that includes developing a sound research and scholarship capacity; accessible and engaging exhibits and educational programming that promote reflection and dialogue; a strong capacity of national outreach, engagement and service to Canadians; and strong Marketing and Communications to ensure a high level of awareness about the CMHR and its programs and services.

Accommodation

The focus of this activity in the early years will be to manage all stages of the capital construction project-including choosing the final design-leading to its commissioning and public opening. The Board will be fully accountable for overseeing all aspects of the building project, including choosing the final design, establishing the time-frames for construction and managing risks throughout. Prior to the opening of the facility, the Museum will also be establishing the appropriate mechanisms to provide for effective, efficient operations and maintenance and its ongoing security, accessibility and sustainability.

Stewardship and Corporate Management

The Stewardship and Corporate Management Activity is aimed at ensuring the private and public funds invested in the Museum are managed in a transparent, accountable manner; that resources are effectively deployed, developed, directed, administered and controlled; and that the corporation optimizes the value it contributes to Canadians and Canadian society.

Expenditures by Strategic Outcome and Program

Table 70. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Museum for Human Rights
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Enhanced knowledge of human rights, with special but not exclusive reference to Canada, in order to enhance the public's understanding of human rights, to promote respect for others and to encourage reflection and dialogue.
Accommodation
0 2,124,135 14,129,000
Museum Content and Program
0 5,082,174 10,577,000
Stewardship and Corporate Management
0 2,793,691 6,994,000
Funds not allocated to the 2013-14 Program Alignment Architecture 21,798,633 0 0
Total 21,798,633 10,000,000 31,700,000

Canadian Museum of Civilization

Raison d'être

The Canadian Museum of Civilization is a Crown corporation established by the Museums Act (Statutes of Canada 1990, Chapter 3) which came into force on July 1, 1990. The Act states that the role of the corporation is “to increase, throughout Canada and internationally, interest in, knowledge and critical understanding of and appreciation and respect for human cultural achievements and human behaviour by establishing, maintaining and developing for research and posterity a collection of objects of historical or cultural interest, with special but not exclusive reference to Canada, and by demonstrating those achievements and behaviour, the knowledge derived from them and the understanding they represent.”

The Minister of Canadian Heritage and Official Languages is responsible for this organization.

Organizational Estimates

Figure 34. Organizational Estimates - Budgetary - Canadian Museum of Civilization

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 71. Organizational Estimates (dollars) - Canadian Museum of Civilization
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
35 Payments to the Canadian Museum of Civilization for operating and capital expenditures
65,198,130 62,453,730 63,360,382 57,418,730
Total voted
65,198,130 62,453,730 63,360,382 57,418,730
Total budgetary 65,198,130 62,453,730 63,360,382 57,418,730

Highlights

The Canadian Museum of Civilization is estimating budgetary expenditures of $57.4 million in 2013-14 which require approval by Parliament. This represents a decrease of $5.035 million from the 2012-13 Main Estimates.

The decrease is due to:

Expenditures by Strategic Outcome and Program

Table 72. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Museum of Civilization
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Interest in, knowledge of and appreciation and respect for human cultural achievements and human behaviour through collections of historical and cultural objects, exhibitions, programs and research reflecting a Canadian perspective.
Accommodation
0 31,190,000 27,454,000
Exhibit, Educate and Communicate
0 16,054,000 15,244,000
Collect and Research
0 13,014,000 12,646,000
The following program supports all strategic outcomes within this organization.
Internal Services
0 2,195,730 2,074,730
Funds not allocated to the 2013-14 Program Alignment Architecture 65,198,130 0 0
Total 65,198,130 62,453,730 57,418,730

Canadian Museum of Immigration at Pier 21

Raison d'être

The Canadian Museum of Immigration at Pier 21 was established in 2010 through an amendment to the Museums Act.

The mandate of the Canadian Museum of Immigration at Pier 21 is “to explore the theme of immigration to Canada in order to enhance public understanding of the experiences of immigrants as they arrived in Canada, of the vital role immigration has played in the building of Canada and of the contributions of immigrants to Canada's culture, economy and way of life.”

The Minister of Canadian Heritage and Official Languages is responsible for this organization.

Organizational Estimates

Figure 35. Organizational Estimates - Budgetary - Canadian Museum of Immigration at Pier 21

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 73. Organizational Estimates (dollars) - Canadian Museum of Immigration at Pier 21
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
40 Payments to the Canadian Museum of Immigration at Pier 21 for operating and capital expenditures
9,974,440 9,950,000 9,950,000 18,450,000
Total voted
9,974,440 9,950,000 9,950,000 18,450,000
Total Statutory
3,850,160 0 0 0
Total budgetary 13,824,600 9,950,000 9,950,000 18,450,000

Highlights

The Canadian Museum of Immigration at Pier 21 is estimating budgetary expenditures of $18.5 million in 2013-14 which require approval by Parliament.

Activities of the Canadian Museum of Immigration at Pier 21 designed to meet strategic outcomes are:

For further details on the Museum's plan and priorities, please refer to our 2013-14 to 2017-18 Corporate Plan.

Expenditures by Strategic Outcome and Program

Table 74. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Museum of Immigration at Pier 21
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canadians are engaged in building and exploring the stories, themes and history of Canadian immigration as it continues to unfold.
Accommodations
0 4,391,700 12,791,000
Visitor Experience and Connections
0 2,300,100 2,740,000
The following program supports all strategic outcomes within this organization.
Internal Services
0 3,258,200 2,919,000
Funds not allocated to the 2013-14 Program Alignment Architecture 13,824,600 0 0
Total 13,824,600 9,950,000 18,450,000

Canadian Museum of Nature

Raison d'être

The Canadian Museum of Nature became a Crown corporation on July 1, 1990 through the Museums Act with the mandate to increase, throughout Canada and internationally, interest in, knowledge of and appreciation and respect for the natural world by establishing, maintaining and developing for research and posterity, a collection of natural history objects, with special but not exclusive reference to Canada, and by demonstrating the natural world, the knowledge derived from it and the understanding it represents. The museum reports to Parliament through the Minister of Canadian Heritage and Official Languages.

Organizational Estimates

Figure 36. Organizational Estimates - Budgetary - Canadian Museum of Nature

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 75. Organizational Estimates (dollars) - Canadian Museum of Nature
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
45 Payments to the Canadian Museum of Nature for operating and capital expenditures
28,591,766 33,134,904 33,134,904 25,834,904
Total voted
28,591,766 33,134,904 33,134,904 25,834,904
Total budgetary 28,591,766 33,134,904 33,134,904 25,834,904

Highlights

The Canadian Museum of Nature is estimating budgetary expenditures of $25.8 million in 2013-14 which require approval by Parliament. A decrease of $7.3 million, or 22% from previous Main Estimates, is due to the sunsetting of temporary funding included in Budget 2008 to address operating and infrastructure pressures.

Expenditures by Strategic Outcome and Program

Table 76. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Museum of Nature
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Interest in, knowledge of and appreciation and respect for the natural world through collections of natural history objects, public education programmes and research reflecting a special but not exclusive perspective on Canada.
Accommodation
0 16,410,000 10,102,904
Public education programmes
0 5,561,000 4,730,000
Research
0 3,172,000 3,319,000
Collections management
0 1,408,000 1,651,000
The following program supports all strategic outcomes within this organization.
Internal Services
0 6,583,904 6,032,000
Funds not allocated to the 2013-14 Program Alignment Architecture 28,591,766 0 0
Total 28,591,766 33,134,904 25,834,904

Canadian Northern Economic Development Agency

Raison d’être

Contributing to the jobs and growth in Canada, the Canadian Northern Economic Development Agency works to develop a diversified, sustainable and dynamic economy across Canada’s three territories. It does this by delivering economic development programs, undertaking policy and research, and by collaborating with and aligning the efforts of other federal departments, territorial governments, Aboriginal organizations, and industry. This is particularly the case in resource development through its Northern Projects Management Office.

The Minister of Health and Minister of the Canadian Northern Economic Development Agency is responsible for this organization.

Organizational Estimates

Figure 37. Organizational Estimates - Budgetary - Canadian Northern Economic Development Agency

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 77. Organizational Estimates (dollars) - Canadian Northern Economic Development Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
25 Operating expenditures
15,399,923 13,317,521 13,101,607 12,103,359
30 Contributions
31,992,730 36,661,803 39,861,803 38,664,119
Total voted
47,392,653 49,979,324 52,963,410 50,767,478
Total Statutory
1,207,038 1,171,953 1,171,953 1,023,655
Total budgetary 48,599,691 51,151,277 54,135,363 51,791,133

Highlights

The Canadian Northern Economic Development Agency (CanNor) is estimating budgetary expenditures of $51.8 million in 2013-14. Of this amount, $50.8 million requires approval by Parliament. The remaining $1 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

In 2013-14, Aboriginal economic development programming will focus on supporting the opportunities before communities today. This will be complemented by the second year of the Community Infrastructure Improvement Fund, and the Northern Adult Basic Education Program that was recently put in place. The Strategic Investments in Northern Economic Development program will also increasingly focus on initiatives that help Northerners drive the northern economy.

Responsible resource development is critical to the success of Canada’s North. CanNor’s Northern Projects Management Office is taking on the task of working with communities and industry to position Canada’s North as a world-class resource development destination where prosperity for Northerners and benefits for Canadians are a single goal.

A net increase of $600 thousand in comparison to 2012-13 Main Estimates is due to the following:

Expenditures by Strategic Outcome and Program

Table 78. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Northern Economic Development Agency
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Developed and diversified territorial economies that support prosperity for all Northerners.
Business Development
22,774,600 23,030,176 22,607,000
Community Development
13,984,232 18,519,898 20,357,119
Policy, Advocacy and Coordination
1,965,564 1,751,526 2,305,000
The following program supports all strategic outcomes within this organization.
Internal Services
9,875,295 7,849,677 6,522,014
Total 48,599,691 51,151,277 51,791,133

Listing of the 2013-14 Transfer Payments

Table 79. Listing of the 2013-14 Transfer Payments - Canadian Northern Economic Development Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Contributions
Contributions for promoting regional development in Canada's three territories
17,724,649 18,257,000 18,257,000 18,157,000
Payments to support Indians, Inuit and Innu for the purpose of supplying public services in economic development
8,935,679 9,500,000 9,500,000 8,500,000
Contributions for advancing adult basic education in Canada’s territories
1,675,580 6,604,803 6,604,803 6,507,119
Contributions for the Community Infrastructure Improvement Fund
0 0 3,200,000 3,200,000
Contributions under the Aboriginal Business Canada Program
2,649,645 2,300,000 2,300,000 2,300,000
Total Contributions 30,985,553 36,661,803 39,861,803 38,664,119
Total 30,985,553 36,661,803 39,861,803 38,664,119

Canadian Nuclear Safety Commission

Raison d’être

The Minister of Natural Resources Canada is responsible for this organization.

In 1946, Parliament passed the Atomic Energy Control Act and established the Atomic Energy Control Board, providing it with the power to regulate all nuclear activities related to the development and use of atomic energy in Canada.

More than half a century later, in May 2000, the Nuclear Safety and Control Act (NSCA) came into effect and established the Canadian Nuclear Safety Commission (CNSC) as the successor to the Atomic Energy Control Board, with responsibilities and authorities to regulate an industry that spans all segments of the nuclear fuel cycle and a wide range of industrial, medical and academic uses of nuclear substances.

Additional information can be found in the CNSC’s Report on Plans and Priorities.

Organizational Estimates

Figure 38. Organizational Estimates - Budgetary - Canadian Nuclear Safety Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 80. Organizational Estimates (dollars) - Canadian Nuclear Safety Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
20 Program expenditures
39,864,044 29,302,138 38,233,439 34,976,638
Total voted
39,864,044 29,302,138 38,233,439 34,976,638
Total Statutory
96,205,120 94,526,805 94,526,805 97,924,847
Total budgetary 136,069,164 123,828,943 132,760,244 132,901,485

Highlights

The Canadian Nuclear Safety Commission is estimating budgetary expenditures of $132.9 million in 2013-14. Of this amount, $35.0 million requires approval by Parliament. The remaining $97.9 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

Budget 2012 earmarked funds to continue to strengthen the ability to regulate and inspect fee-exempt licensees for the use of nuclear devices and activities in Canada, including those at medical and educational institutions. During fiscal year 2012-13, the CNSC received $7.6 million permanently to regulate these fee-exempt licensees.

On August 4, 2011, Shared Services Canada was created by Order in Council under the Public Service Rearrangement and Transfer of Duties Act in order to pool existing resources from across Government to consolidate and transfer IT infrastructure (e.g., data centres and network services) for the Government of Canada. As a result, the CNSC’s funding levels decreased by $0.3 million in fiscal year 2011-12 and $1.5 million on a permanent base in fiscal year 2012-13.

Budget 2012 implemented savings measures in order to refocus Government and programs, make it easier for Canadians and business to deal with their Government, and modernize and reduce the back office. By the end of 2012-13, the first year of implementation, the CNSC will have achieved savings of $0.5 million. Savings of $1.3 million will be achieved on a permanent base in 2013-14. The CNSC will achieve these savings through efficiency measures and program reductions that align resources to its core mandate, scaling back where the need is reduced, transforming how it works internally, and consolidating and streamlining activities. With these changes, the CNSC will focus on supporting management excellence and accountability across Government.

Fiscal year 2012-13 is the final incremental decrease to the CNSC for the 2009 Strategic Review representing $0.8 million.

Additional information can be found in the CNSC’s Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 81. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Nuclear Safety Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Safe and secure nuclear installations and processes used solely for peaceful purposes and public confidence in the nuclear regulatory regime's effectiveness.
Compliance Program
38,302,145 36,411,921 36,550,986
Licensing and Certification Program
33,211,190 20,150,380 28,505,451
Regulatory Framework Program
23,243,106 28,041,030 25,193,526
The following program supports all strategic outcomes within this organization.
Internal Services
41,312,723 39,225,612 42,651,522
Total 136,069,164 123,828,943 132,901,485

Listing of the 2013-14 Transfer Payments

Table 82. Listing of the 2013-14 Transfer Payments - Canadian Nuclear Safety Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grants to enable the research, development and management of activities that contribute to the objectives of the Research and Support Program
73,300 75,000 75,000 75,000
Total Grants 73,300 75,000 75,000 75,000
Contributions
Participant Funding Program
86,252 925,000 925,000 925,000
Contributions to enable the research, development and management of activities that contribute to the objectives of the Research and Support Program, and the Canadian Safeguards Support Program
1,003,463 770,000 770,000 770,000
Total Contributions 1,089,715 1,695,000 1,695,000 1,695,000
Total 1,163,015 1,770,000 1,770,000 1,770,000

Canadian Polar Commission

Raison d’être

The Canadian Polar Commission is responsible for monitoring, promoting and disseminating knowledge of the polar regions; contributing to public awareness of the importance of polar science to Canada; enhancing Canada's international profile as a circumpolar nation; and recommending polar science policy direction to government. The Minister of Aboriginal Affairs and Northern Development Canada is responsible for this organization.

Organizational Estimates

Figure 39. Organizational Estimates - Budgetary - Canadian Polar Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 83. Organizational Estimates (dollars) - Canadian Polar Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
25 Program expenditures
1,141,951 1,177,747 1,224,415 2,433,726
Total voted
1,141,951 1,177,747 1,224,415 2,433,726
Total Statutory
121,259 76,797 76,797 142,943
Total budgetary 1,263,210 1,254,544 1,301,212 2,576,669

Highlights

The Canadian Polar Commission is estimating budgetary expenditures of $2.58 million in 2013-14. Of this amount, $2.43 million requires approval by Parliament. The remaining $143 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Canadian Polar Commission (CPC) has an increase in planned spending due to a transfer of $1.3 million to manage two new grant programs; the Northern Scientific Training Program which includes the funding to the Association of Canadian Universities for Northern Studies and the Centenary Medal Commemorating the International Polar Year 1882-1883 also known as the Northern Scientific Award.

The CPC will continue to host conferences and workshops, to publish information on subjects of relevance to polar research, to build and maintain polar knowledge networks, and to work closely with other governmental and nongovernmental agencies to promote and support Canadian study of the polar regions.

Expenditures by Strategic Outcome and Program

Table 84. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Polar Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Increased Canadian polar knowledge.
Research Facilitation and Communication
951,256 1,032,797 2,095,074
The following program supports all strategic outcomes within this organization.
Internal Services
311,954 221,747 481,595
Total 1,263,210 1,254,544 2,576,669

Listing of the 2013-14 Transfer Payments

Table 85. Listing of the 2013-14 Transfer Payments - Canadian Polar Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grants to individuals, organizations, associations and institutions to support research and activities relating to the polar regions
0 0 10,000 1,086,000
Total Grants 0 0 10,000 1,086,000
Contributions
Contributions to individuals, organizations, associations and institutions to support research and activities relating to the polar regions
10,000 10,000 10,000 10,000
Total Contributions 10,000 10,000 10,000 10,000
Total 10,000 10,000 20,000 1,096,000

Canadian Radio-television and Telecommunications Commission

Raison d’être

The Canadian Radio-television and Telecommunications Commission (CRTC) is an administrative tribunal. It implements its mandate as set out in the Broadcasting Act, the Telecommunications Act and Canada’s anti-spam legislation in order to provide Canadians with a world-class communication system.

The CRTC reports to Parliament through the Minister of Canadian Heritage and Official Languages.

Organizational Estimates

Figure 40. Organizational Estimates - Budgetary - Canadian Radio-television and Telecommunications Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 86. Organizational Estimates (dollars) - Canadian Radio-television and Telecommunications Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
50 Program expenditures
9,245,829 4,316,662 7,670,566 4,403,550
Total voted
9,245,829 4,316,662 7,670,566 4,403,550
Total Statutory
6,437,121 6,311,029 6,311,029 6,803,308
Total budgetary 15,682,950 10,627,691 13,981,595 11,206,858

Highlights

The Canadian Radio-television and Telecommunications Commission (CRTC) is estimating net budgetary expenditures of $11.2 million in 2013-14. Of this amount, $4.4 million requires approval by Parliament. The remaining $6.8 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

In total, the CRTC is estimating an increase in net spending of $0.6 million from the previous Main Estimates. Factors contributing to the net increase include:

Once tabled in the House of Commons, additional information will be available in the departmental Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 87. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Radio-television and Telecommunications Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canadians have access to a world-class communication system.
Connection to the Communication System
0 0 6,266,034
Canadian Content Creation
0 0 2,461,665
The following program supports all strategic outcomes within this organization.
Internal Services
668,685 3,315,125 2,479,159
Funds not allocated to the 2013-14 Program Alignment Architecture 15,014,265 7,312,566 0
Total 15,682,950 10,627,691 11,206,858

Canadian Security Intelligence Service

Raison d’être

As per the Canadian Security Intelligence Service Act, the mandate of the Canadian Security Intelligence Service (CSIS) is to collect, analyze and retain information and intelligence on activities suspected of constituting threats to the security of Canada, and to report to and advise the government. CSIS is responsible for the collection of national security intelligence inside and outside Canada; the collection of foreign intelligence within Canada; and for security screening assessments for federal government employees, refugees, immigration and citizenship applicants, and some other sectors such as the Canadian nuclear industry.

The Minister of Public Safety is responsible for CSIS.

Organizational Estimates

Figure 41. Organizational Estimates - Budgetary - Canadian Security Intelligence Service

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 88. Organizational Estimates (dollars) - Canadian Security Intelligence Service
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
20 Program expenditures
491,177,125 472,528,627 470,957,378 464,636,769
Total voted
491,177,125 472,528,627 470,957,378 464,636,769
Total Statutory
48,708,572 48,061,884 48,061,884 48,371,070
Total budgetary 539,885,697 520,590,511 519,019,262 513,007,839

Highlights

CSIS is estimating budgetary expenditures of $513.0 million in 2013-14. Of this amount, $464.6 million requires approval by Parliament. The remaining $48.4 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

In comparison to 2012-13 Main Estimates, this represents a net decrease of $7.6 million. The major changes are as follows:

Expenditures by Strategic Outcome and Program

Table 89. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Security Intelligence Service
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Intelligence is used to protect the security and safety of Canada and its citizens.
Intelligence Program
491,690,996 452,757,550 445,826,087
Security Screening Program
48,194,701 67,832,961 67,181,752
Total 539,885,697 520,590,511 513,007,839

Canadian Space Agency

Raison d’être

The mandate of the Canadian Space Agency (CSA) is to promote the peaceful use and development of space, to advance the knowledge of space through science and to ensure that space science and technology provide social and economic benefits for Canadians.

The CSA is achieving this mandate in cooperation with other government departments and agencies, industries, and universities, as well as international partners. In addition to delivering its own programs, the CSA is responsible for coordinating all federal civil space-related policies and programs pertaining to science and technology research, industrial development and international cooperation.

The Minister of Industry is responsible for the CSA.

Organizational Estimates

Figure 42. Organizational Estimates - Budgetary - Canadian Space Agency

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 90. Organizational Estimates (dollars) - Canadian Space Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
25 Operating expenditures
247,901,692 163,079,402 163,209,818 171,614,805
30 Capital expenditures
102,802,846 152,535,478 151,533,310 272,688,412
35 Grants and contributions
47,041,048 36,597,000 37,599,169 33,630,000
Total voted
397,745,586 352,211,880 352,342,297 477,933,217
Total Statutory
11,389,929 11,032,951 11,032,951 10,747,711
Total budgetary 409,135,515 363,244,831 363,375,248 488,680,928

Highlights

The Canadian Space Agency is estimating budgetary expenditures of $ 488.7 million in 2013-14. Of this amount, $ 477.9 million requires approval by Parliament. The remaining $10.7 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The variation in total votes available between 2012-13 and 2013-14 fiscal years represents a net increase of $ 125.4 million. This variation is mainly due to:

Once tabled in the House of Commons, additional information will be available in the departmental Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 91. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Space Agency
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canada’s exploration of space, provision of space services and development of its space capacity meet the nation’s needs for scientific knowledge, innovation and information.
Space Data, Information and Services
137,297,150 156,193,573 288,783,916
Space Exploration
146,317,119 100,046,254 95,406,830
Future Canadian Space Capacity
69,563,250 63,262,015 58,528,146
The following program supports all strategic outcomes within this organization.
Internal Services
55,957,996 43,742,989 45,962,036
Total 409,135,515 363,244,831 488,680,928

Listing of the 2013-14 Transfer Payments

Table 92. Listing of the 2013-14 Transfer Payments - Canadian Space Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Class Grant Program to Support Research, Awareness, and Learning in Space Science and Technology
8,093,100 6,044,000 6,914,000 6,395,000
Total Grants 8,093,100 6,044,000 6,914,000 6,395,000
Contributions
Contributions to the Canada/European Space Agency Cooperation Agreement
35,075,735 28,966,000 28,966,000 24,935,000
Class Contribution Program to Support Research, Awareness, and Learning in Space Science and Technology
3,562,213 1,587,000 2,019,168 2,050,000
Contributions to the Cascade Technology Demonstration/Enhanced-Polar Outflow Probe Small Satellite (CASSIOPE Mission)
310,000 0 150,000 250,000
Total Contributions 38,947,948 30,553,000 31,135,168 27,235,000
Total 47,041,048 36,597,000 38,049,168 33,630,000

Canadian Tourism Commission

Raison d’être

The Canadian Tourism Commission (CTC) is Canada’s national tourism marketing organization. A Crown corporation wholly owned by the Government of Canada, the CTC’s purpose is to sustain a vibrant and profitable tourism industry by marketing Canada as an internationally competitive, premier four-season tourism destination where travelers can indulge in extraordinary experiences. Reporting to Parliament through the Minister of Industry, the CTC’s legislative requirements are outlined in the Canadian Tourism Commission Act. Through collaboration and partnerships with the private sector, as well as with the governments of Canada, the provinces and territories, the CTC works with the tourism sector to maintain Canada’s competitiveness and generate wealth for Canadians by stimulating demand for Canada’s visitor economy. Additional information can be found in the CTC’s 2013-17 Corporate Plan.

Organizational Estimates

Figure 43. Organizational Estimates - Budgetary - Canadian Tourism Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 93. Organizational Estimates (dollars) - Canadian Tourism Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
40 Payments to the Canadian Tourism Commission
82,033,975 72,032,802 72,032,802 57,832,802
Total voted
82,033,975 72,032,802 72,032,802 57,832,802
Total budgetary 82,033,975 72,032,802 72,032,802 57,832,802

Highlights

The Canadian Tourism Commission (CTC) is estimating budgetary expenditures of $57.8 million in 2013-14 which require approval by Parliament.

The CTC was created in 1995, as a Special Operating Agency within Industry Canada, and in 2001, became a Crown corporation pursuant to the Canadian Tourism Commission Act. The CTC reports to Parliament via the Minister of Industry. The CTC is Canada’s national tourism marketing organization mandated to: sustain a vibrant and profitable Canadian tourism industry; market Canada as a desirable tourist destination; support a cooperative relationship between the private sector and the governments of Canada, the provinces and the territories with respect to Canadian tourism; and, provide information about Canadian tourism to the private sector and to the governments of Canada, the provinces and the territories (CTC Act, current to June 2012).

In 2012, the CTC took part in the comprehensive review by the Government of Canada as outlined in Budget 2012, to return to balanced budgets over the medium-term. Budget 2012 Spending Review identified savings of $0.5 million in 2012-13 and $14.2 million starting 2013-14. This adjustment will result in CTC’s core appropriations (i.e. excluding one-time funding for special programs) of $71.5 million for 2012-13 and $57.8 million starting 2013-14. Since CTC’s budget is organized by calendar year, the aforementioned appropriations will translate into annual appropriations of $61.3 million for 2013 and $57.8 million for 2014. Consistent with this decision and with the objectives of the Federal Tourism Strategy, the CTC’s activities are aligned to focus resources on markets of strategic importance to Canada’s tourism industry.

Building on the 2012 to 2016 Corporate Plan, the CTC’s corporate objectives outlined in the 2013-17 Corporate Plan, are to:

The CTC has outlined four strategic priorities to guide the CTC in achieving the corporate objectives listed above. The four strategic priorities are as follows:

Expenditures by Strategic Outcome and Program

Table 94. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Tourism Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canadian economy benefits from strong tourism demand from Canadian Tourism Commission’s (CTC) markets.
Marketing and Sales
0 58,631,899 45,974,802
Tourism Research and Communications
0 3,933,336 3,644,000
Experiential Product Development
0 1,100,000 1,092,000
The following program supports all strategic outcomes within this organization.
Internal Services
0 8,367,567 7,122,000
Funds not allocated to the 2013-14 Program Alignment Architecture 82,033,975 0 0
Total 82,033,975 72,032,802 57,832,802

Canadian Transportation Accident Investigation and Safety Board

Raison d’être

The Canadian Transportation Accident Investigation and Safety Board is referred to as the Transportation Safety Board of Canada (TSB) in its day-to-day activities. The TSB is an independent agency created in 1990 by an Act of Parliament. It operates at arm’s length from other government departments and agencies to ensure that there are no real or perceived conflicts of interest. TSB’s sole objective is to advance air, marine, rail and pipeline transportation safety. This mandate is fulfilled by conducting independent investigations into selected transportation occurrences to identify the causes and contributing factors and the safety deficiencies evidenced by an occurrence. TSB then makes recommendations to reduce or eliminate any such safety deficiencies and reports publicly on its investigations.

The TSB is part of the President of the Privy Council’s portfolio.

Organizational Estimates

Figure 44. Organizational Estimates - Budgetary - Canadian Transportation Accident Investigation and Safety Board

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 95. Organizational Estimates (dollars) - Canadian Transportation Accident Investigation and Safety Board
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
10 Program expenditures
28,230,467 26,479,048 26,479,048 26,063,130
Total voted
28,230,467 26,479,048 26,479,048 26,063,130
Total Statutory
3,563,314 3,574,920 3,574,920 3,505,079
Total budgetary 31,793,781 30,053,968 30,053,968 29,568,209

Highlights

The Canadian Transportation Accident Investigation and Safety Board is estimating budgetary expenditures of $29.6 million in 2013-14. Of this amount, $26.1 million requires approval by Parliament. The remaining $3.5 million represents statutory forecasts that do not require additional approval and are provided for information purposes. The department’s funding through Main Estimates has decreased from 2012-13 by $0.486 million, due to savings of $0.846 million identified as part of the Budget 2012 Spending Review and offset by an increase in funding for collective bargaining adjustments.

The TSB operational activities have remained consistent over the last few years and for the planning horizon. Significant variances between the TSB’s funding in Main Estimates and actual year-end expenditures are explained by additional sources of funding. The department receives additional funding through Supplementary Estimates and transfers from Treasury Board votes for the carry-forward of unused funds from the previous year, for collective bargaining adjustments, and for severance and parental benefits paid during the year.

In 2013-14, the TSB will continue to strive to be a world leader in influencing changes that advance transportation safety. This vision statement will be achieved by focusing on four strategic objectives: responding, managing, communicating and advocating. This four-pronged approach provides a clear framework to guide investments and activities for the planning horizon. Details on the TSB’s priorities will be available in its 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 96. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Transportation Accident Investigation and Safety Board
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Risks to the safety of the transportation system are reduced.
Air Investigations
14,441,902 14,090,400 13,128,285
Marine Investigations
4,619,751 4,400,071 4,730,913
Rail Investigations
5,105,686 4,680,205 4,730,913
Pipeline Investigations
525,154 447,824 443,524
The following program supports all strategic outcomes within this organization.
Internal Services
7,101,288 6,435,468 6,534,574
Total 31,793,781 30,053,968 29,568,209

Canadian Transportation Agency

Raison d’être

The Canadian Transportation Agency is an independent, quasi-judicial tribunal and economic regulator. It makes decisions and determinations on a wide range of matters within the federal transportation system under the authority of Parliament, as set out in the Canada Transportation Act and other legislation.

Our mandate includes:

Additional information can be found in the Agency’s Report on Plans and Priorities.

The Minister of Transport, Infrastructure and Communities is responsible for this organization.

Organizational Estimates

Figure 45. Organizational Estimates - Budgetary - Canadian Transportation Agency

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 97. Organizational Estimates (dollars) - Canadian Transportation Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
25 Program expenditures
25,846,976 23,794,939 23,794,939 24,153,322
Total voted
25,846,976 23,794,939 23,794,939 24,153,322
Total Statutory
3,460,711 3,484,437 3,484,437 3,507,200
Total budgetary 29,307,687 27,279,376 27,279,376 27,660,522

Highlights

The Canadian Transportation Agency's (CTA) is estimating budgetary expenditures of $27.7 million in 2013-14. Of this amount, $24.2 million requires approval by Parliament. The remaining $3.5 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

CTA’s planned expenditures remain approximately the same as the previous year. In 2013-14, CTA will continue the implementation of its strategic plan and will continue to carry out the activities related to the priorities. Here is an overview of the objective of our strategic plan priorities:

Client Service: Our dispute resolution services are high quality and our clients are well informed and served in a responsive and timely manner.

Regulatory Regime Renewal: Our regulatory and non-regulatory approaches and their administration are up-to-date, well understood and delivered effectively and efficiently.

People: Our employees are engaged, knowledgeable, respected and provide excellent service.

Expenditures by Strategic Outcome and Program

Table 98. Expenditures by Strategic Outcome and Program - Budgetary - Canadian Transportation Agency
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Transparent, fair and timely dispute resolution and economic regulation of the national transportation system.
Economic Regulation
12,918,028 11,765,028 11,940,173
Adjudication and Alternative Dispute Resolution
8,190,454 8,040,332 8,464,881
The following program supports all strategic outcomes within this organization.
Internal Services
8,199,205 7,474,016 7,255,468
Total 29,307,687 27,279,376 27,660,522

Chief Electoral Officer

Raison d’être

The Office of the Chief Electoral Officer, commonly known as Elections Canada, is an independent, non-partisan agency that reports directly to Parliament. Its mandate is to be prepared at all times to conduct a federal general election, by-election or referendum; to administer the political financing provisions of the Canada Elections Act; to monitor compliance with and enforce electoral legislation; and to carry out investigations into allegations that would amount to offences under the Act. The agency is also mandated to conduct voter education and information programs, and to provide support to the independent commissions responsible for adjusting the boundaries of federal electoral districts following each decennial census. As well, the agency may carry out studies on alternative voting methods and, with the approval of parliamentarians, test online voting processes for future use during electoral events.

The Leader of the Government in the House of Commons is the designated minister for the purpose of tabling the Chief Electoral Officer’s administrative reports in Parliament, including the Report on Plans and Priorities and Departmental Performance Report.

Organizational Estimates

Figure 46. Organizational Estimates - Budgetary - Chief Electoral Officer

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 99. Organizational Estimates (dollars) - Chief Electoral Officer
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
15 Program expenditures
30,834,398 29,500,855 29,500,855 30,081,305
Total voted
30,834,398 29,500,855 29,500,855 30,081,305
Total Statutory
318,517,597 114,657,414 106,721,778 85,772,812
Total budgetary 349,351,995 144,158,269 136,222,633 115,854,117

Highlights

Elections Canada is estimating budgetary expenditures of $115.9 million in 2013-14. Of this amount, $30.1 million requires approval by Parliament. The remaining $85.8 million represents statutory forecasts that do not require further approval and is provided for information purposes.

Overall, the agency is estimating a net reduction of $20.3 million, or 15.0%, from the total of the 2012-13 Main Estimates and Supplementary Estimates. This is due to:

In 2011-12, the total expenditures were significantly higher than 2012-13 and 2013-14 estimates, mainly as a result of non-recurring expenditures of the 41st general election held on May 2, 2011.

Additional information can be found in the agency’s Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 100. Expenditures by Strategic Outcome and Program - Budgetary - Chief Electoral Officer
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
An Accessible Electoral Framework that Canadians trust and use.
Electoral Operations
202,833,122 41,528,108 36,641,312
Regulation of Electoral Activities
102,957,957 46,610,093 28,072,002
Electoral Engagement
7,892,605 10,309,714 8,939,136
The following program supports all strategic outcomes within this organization.
Internal Services
35,668,311 45,710,354 42,201,667
Total 349,351,995 144,158,269 115,854,117

Citizenship and Immigration

Raison d’être

In the first years after Confederation, Canada’s leaders had a powerful vision: to connect Canada by rail and make the West the world’s breadbasket as a foundation for the country’s economic prosperity. This vision meant quickly populating the Prairies, leading the Government of Canada to establish its first national immigration policies.

Immigrants have been a driving force in Canada’s nationhood and its economic prosperity - as farmers settling lands, as workers in factories fuelling industrial growth, as entrepreneurs and as innovators helping Canada to compete in the global, knowledge-based economy.

The Minister of Citizenship, Immigration and Multiculturalism is responsible for this organization.

Organizational Estimates

Figure 47. Organizational Estimates - Budgetary - Citizenship and Immigration

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 48. Organizational Estimates - Non-budgetary - Citizenship and Immigration

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 101. Organizational Estimates (dollars) - Citizenship and Immigration
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
569,530,870 524,631,066 545,177,778 552,534,566
5 Grants and contributions
948,590,233 963,928,536 961,603,537 949,945,536
Pursuant to subsection 25(2) of the Financial Administration Act, to write-off from the Accounts of Canada 2,031 debts due to Her Majesty in right of Canada amounting to $442,013
0 0 442,013 0
Pursuant to section 25(2) of the Financial Administration Act, to write-off from the Accounts of Canada 4,726 debts due to Her Majesty in right of Canada amounting to $1,709,358 in the amount of $1,700,056 in 2011-12 related to immigration loans issued pursuant to section 88 of the Immigration and Refugee Protection Act in order to write-off loans related to the immigration loan program
1,684,523 0 0 0
Total voted
1,519,805,626 1,488,559,602 1,507,223,328 1,502,480,102
Total Statutory
63,685,121 56,916,621 56,916,621 152,938,716
Total budgetary 1,583,490,747 1,545,476,223 1,564,139,949 1,655,418,818
Non-budgetary
Total Statutory
2,722,769 1 1 0
Total non-budgetary 2,722,769 1 1 0

Highlights

Citizenship and Immigration is estimating budgetary expenditures of $1,655.4 million in 2013-14. Of this amount, $1,502.5 million requires approval by Parliament. The remaining $152.9 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

A net increase of $109.9 million from the previous year is due mainly to the following:

Further information can be found in Citizenship and Immigration’s Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 102. Expenditures by Strategic Outcome and Program - Budgetary - Citizenship and Immigration
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Newcomers and citizens participate in fostering an integrated society.
Newcomer Settlement and Integration
966,045,346 979,850,780 973,358,823
Citizenship for Newcomers and all Canadians
49,352,898 41,897,003 43,950,801
Multiculturalism for Newcomers and all Canadians
21,051,465 25,006,220 14,256,922
Migration of permanent and temporary residents that strengthens Canada’s economy.
Permanent Economic Residents
36,541,121 57,799,094 135,224,145
Temporary Economic Residents
23,659,011 27,332,226 22,315,694
Managed migration that promotes Canadian interests and protects the health, safety and security of Canadians.
Migration Control and Security Management
66,771,311 104,181,501 87,096,376
Health Management
92,337,565 56,381,174 60,620,439
Canadian Influence in International Migration and Integration Agenda
3,101,193 2,511,418 3,120,542
Family and humanitarian migration that reunites families and offers protection to the displaced and persecuted.
Family and Discretionary Immigration
45,110,237 52,981,031 42,452,802
Refugee Protection
33,433,739 31,278,272 35,148,822
The following program supports all strategic outcomes within this organization.
Internal Services
246,086,861 166,257,504 237,873,452
Total 1,583,490,747 1,545,476,223 1,655,418,818

Table 103. Expenditures by Strategic Outcome and Program - Non-budgetary - Citizenship and Immigration
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Newcomers and citizens participate in fostering an integrated society.
Newcomer Settlement and Integration
2,722,769 1 0
Total 2,722,769 1 0

Listing of the 2013-14 Transfer Payments

Table 104. Listing of the 2013-14 Transfer Payments - Citizenship and Immigration
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grant for the Canada-Quebec Accord on Immigration
283,102,000 283,102,000 284,501,000 284,501,000
Grants in support of the Multiculturalism Program
1,868,601 3,000,000 3,000,000 3,000,000
Grant for Migration Policy Development
348,708 350,000 350,000 350,000
Total Grants 285,319,309 286,452,000 287,851,000 287,851,000
Contributions
Settlement Program
593,693,433 605,807,002 605,807,002 596,872,002
Resettlement Assistance
54,212,181 58,624,768 58,624,768 58,202,768
Contributions in support of the Multiculturalism Program
6,565,273 7,846,316 7,846,316 5,521,316
International Organization for Migration
1,495,871 1,454,000 1,454,000 1,454,000
Task Force for International Cooperation on Holocaust Education, Remembrance and Research
39,240 44,450 44,450 44,450
Total Contributions 656,005,998 673,776,536 673,776,536 662,094,536
Total 941,325,307 960,228,536 961,627,536 949,945,536

Commissioner for Federal Judicial Affairs

Raison d’être

The Office of the Commissioner for Federal Judicial Affairs provides services to the Canadian judiciary and promotes judicial independence. The Minister of Justice is responsible for this organization.

Organizational Estimates

Figure 49. Organizational Estimates - Budgetary - Commissioner for Federal Judicial Affairs

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 105. Organizational Estimates (dollars) - Commissioner for Federal Judicial Affairs
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
20 Commissioner for Federal Judicial Affairs - Operating expenditures
8,713,683 7,801,598 8,301,599 7,837,158
25 Canadian Judicial Council - Operating expenditures
1,722,471 1,508,971 1,508,971 1,517,452
Total voted
10,436,154 9,310,569 9,810,570 9,354,610
Total Statutory
460,746,999 475,667,579 475,667,579 488,320,604
Total budgetary 471,183,153 484,978,148 485,478,149 497,675,214

Highlights

The Office of the Commissioner for Federal Judicial Affairs is estimating budgetary expenditures of $497.7 million in 2013-14. Of this amount, $9.4 million requires approval by Parliament. The remaining $488.3 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The total spending for the department shows a continual increase over the planning period.

A net increase of $12.7 million from 2012-13 Main Estimates is due mainly to an increase in the number of judicial appointments, an increase in the overall average in the amounts of pensions being paid to pensioners in accordance with the Judges Act, as well as a provision for a salary increase to federally appointed judges contained in the Judges Act.

Please see the 2013-14 Report on Plans and Priorities for additional information.

Expenditures by Strategic Outcome and Program

Table 106. Expenditures by Strategic Outcome and Program - Budgetary - Commissioner for Federal Judicial Affairs
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
An independent and efficient Federal Judiciary.
Payments Pursuant to the Judges Act
459,802,737 474,685,800 487,534,826
Federal Judicial Affairs
8,584,690 7,714,532 7,613,383
Canadian Judicial Council
1,920,926 1,703,016 1,672,727
The following program supports all strategic outcomes within this organization.
Internal Services
874,800 874,800 854,278
Total 471,183,153 484,978,148 497,675,214

Communications Security Establishment

Raison d’être

As mandated by the National Defence Act, the Communications Security Establishment Canada’s (CSEC) Signals Intelligence program provides foreign intelligence that addresses the Government of Canada’s vital interests in defence, security, and international affairs through the collection, processing, analysis and reporting of intelligence. The Signals Intelligence program also helps protect the electronic information and information infrastructures of importance to the Government of Canada, and provides technical and operational assistance to federal law enforcement and security agencies.

CSEC’s Information Technology Security program provides advice, guidance, and services to help ensure the protection of electronic information and information systems of importance to the Government of Canada.

The Minister of National Defence is responsible for CSEC.

Organizational Estimates

Figure 50. Organizational Estimates - Budgetary - Communications Security Establishment

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 107. Organizational Estimates (dollars) - Communications Security Establishment
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
20 Program expenditures
239,420,258 356,290,233 384,931,257 388,818,662
Total voted
239,420,258 356,290,233 384,931,257 388,818,662
Total Statutory
12,436,322 30,717,720 30,717,720 33,389,185
Total budgetary 251,856,580 387,007,953 415,648,977 422,207,847

Highlights

The Communications Security Establishment Canada is estimating budgetary expenditures of $422.2 million in 2013-14. Of this amount, $388.8 million requires approval by Parliament. The remaining $33.4 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Main Estimates for the department are $422.2 million, a net increase of $35.2 million. The major changes are as follows:

Please note that Communications Security Establishment became a stand-alone department on November 16th, 2011 and as such, expenditures for 2011-12 include the period from November 16th, 2011 to March 31st, 2012 only, as per the Public Accounts.

Expenditures by Strategic Outcome and Program

Table 108. Expenditures by Strategic Outcome and Program - Budgetary - Communications Security Establishment
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
CSE’s foreign signals intelligence and technical security capabilities advance and protect Canada’s vital interests.
Signals intelligence
0 252,781,070 277,812,763
Information Technology Security
0 134,226,883 144,395,084
Funds not allocated to the 2013-14 Program Alignment Architecture 251,856,580 0 0
Total 251,856,580 387,007,953 422,207,847

Copyright Board

Raison d’être

The Copyright Board is an economic regulatory body empowered to establish, either mandatorily or at the request of an interested party, the royalties to be paid for the use of copyrighted works, when the administration of such copyright is entrusted to a collective-administration society. The Board also has the right to supervise agreements between users and licensing bodies and issues licences when the copyright owner cannot be located.

The Minister of Industry is responsible for this organization.

Organizational Estimates

Figure 51. Organizational Estimates - Budgetary - Copyright Board

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 109. Organizational Estimates (dollars) - Copyright Board
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
45 Program expenditures
2,291,651 2,815,245 2,815,245 2,826,682
Total voted
2,291,651 2,815,245 2,815,245 2,826,682
Total Statutory
249,622 302,763 302,763 301,313
Total budgetary 2,541,273 3,118,008 3,118,008 3,127,995

Highlights

The Copyright Board of Canada is estimating budgetary expenditures of $3.1 million in 2013-14. Of this amount, $2.8 million requires approval by Parliament and the remaining $301.3 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Copyright Board of Canada will continue to ensure balanced decision-making and provide proper incentives for the creation and use of copyrighted works. The Board will also examine possible avenues to improve its practices and procedures, with the aim of streamlining them and reduce uncertainty, while safeguarding fairness of process.

The year over year changes of the budget are due to a net increase of $9,987 in salaries.

Expenditures by Strategic Outcome and Program

Table 110. Expenditures by Strategic Outcome and Program - Budgetary - Copyright Board
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Fair decision-making to provide proper incentives for the creation and use of copyrighted works.
Copyright Tariff Setting and Issuance of Licences
2,058,431 2,525,586 2,533,676
The following program supports all strategic outcomes within this organization.
Internal Services
482,842 592,422 594,319
Total 2,541,273 3,118,008 3,127,995

Correctional Service of Canada

Raison d’être

The Minister of Public Safety is responsible for the Correctional Service of Canada.

The Correctional Service of Canada (CSC) contributes to public safety by administering court-imposed sentences for offenders sentenced to two years or more. This involves managing institutions of various security levels and supervising offenders on different forms of conditional release, while assisting them to become law-abiding citizens. CSC also administers post-sentence supervision of offenders with Long Term Supervision Orders for up to ten years. CSC’s mission has guided the organization since 1989. It affirms the organization’s commitment to public safety and clearly states how CSC will fulfill its mandate:

The Correctional Service of Canada, as part of the criminal justice system and respecting the rule of law, contributes to public safety by actively encouraging and assisting offenders to become law-abiding citizens, while exercising reasonable, safe, secure and humane control.

Additional information can be found in the organization’s Report on Plans and Priorities.

Organizational Estimates

Figure 52. Organizational Estimates - Budgetary - Correctional Service of Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 53. Organizational Estimates - Non-budgetary - Correctional Service of Canada

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 111. Organizational Estimates (dollars) - Correctional Service of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
25 Operating expenditures
2,075,159,200 2,306,861,534 2,306,861,534 2,008,952,406
30 Capital expenditures
345,327,345 456,432,519 456,432,519 355,544,519
Total voted
2,420,486,545 2,763,294,053 2,763,294,053 2,364,496,925
Total Statutory
246,367,561 262,737,153 262,737,153 233,116,766
Total budgetary 2,666,854,106 3,026,031,206 3,026,031,206 2,597,613,691
Non-budgetary
Voted
Loans to individuals under mandatory supervision and parolees through the Parolees' Loan Account, Appropriation Act No. 3, 1982-83. Limit $50,000 (Net)
313 0 0 0
Total voted
313 0 0 0
Total non-budgetary 313 0 0 0

Highlights

The Correctional Service of Canada is estimating budgetary expenditures of $2,597.6 million in 2013-14. Of this amount, $2,364.5 million requires approval by Parliament. The remaining $233.1 million represents statutory forecasts that do not require additional approval and are provided for information purposes. This represents a net decrease of $428.4 million from 2012-13 Main Estimates.

The forecast for the next few years is decreasing. This trend is largely attributed to the return of funds related to projected inmate population growth which has not materialized with respect to the implementation of the Tackling Violent Crime Act and the Truth in Sentencing Act and the savings identified as part of the Budget 2012 Spending Review.

The major changes are as follows:

Expenditures by Strategic Outcome and Program

Table 112. Expenditures by Strategic Outcome and Program - Budgetary - Correctional Service of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The custody, correctional interventions, and supervision of offenders in communities and in institutions, contribute to public safety.
Custody
1,650,039,924 2,120,997,531 1,564,435,167
Correctional Interventions
515,421,682 562,954,073 507,230,641
Community Supervision
112,408,779 169,961,247 157,124,262
The following program supports all strategic outcomes within this organization.
Internal Services
388,983,721 172,118,355 368,823,621
Total 2,666,854,106 3,026,031,206 2,597,613,691

Table 113. Expenditures by Strategic Outcome and Program - Non-budgetary - Correctional Service of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The custody, correctional interventions, and supervision of offenders in communities and in institutions, contribute to public safety.
Correctional Interventions
313 0 0
Total 313 0 0

Listing of the 2013-14 Transfer Payments

Table 114. Listing of the 2013-14 Transfer Payments - Correctional Service of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grant to the University of Saskatchewan College of Medicine for a psychiatric residency seat
111,565 116,904 116,904 160,001
Grant to the University of Saskatchewan for Forensic Research Centre
120,000 122,000 122,000 122,000
Total Grants 231,565 238,904 238,904 282,001
Contributions
Contributions for the purpose of providing services to offenders while engaging and fostering community participation in Correctional Service of Canada’s reintegration practices
1,251,984 1,351,000 1,351,000 675,500
Total Contributions 1,251,984 1,351,000 1,351,000 675,500
Total 1,483,549 1,589,904 1,589,904 957,501

Courts Administration Service

Raison d’être

The Courts Administration Service (CAS) was established in 2003 with the coming into force of the Courts Administration Service Act.

The role of CAS is to provide effective and efficient registry, judicial and corporate services to four superior Courts of record - the Federal Court of Appeal, the Federal Court, the Court Martial Appeal Court of Canada and the Tax Court of Canada. Judicial independence is enhanced through the Act by placing the judiciary at arm’s length from the federal government while ensuring greater accountability for the use of public money.

The Minister of Justice is responsible for this organization.

Organizational Estimates

Figure 54. Organizational Estimates - Budgetary - Courts Administration Service

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 115. Organizational Estimates (dollars) - Courts Administration Service
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
30 Program expenditures
66,072,269 57,857,307 60,885,319 61,325,338
Total voted
66,072,269 57,857,307 60,885,319 61,325,338
Total Statutory
7,150,143 6,972,475 6,972,475 7,165,435
Total budgetary 73,222,412 64,829,782 67,857,794 68,490,773

Highlights

The Courts Administration Service is estimating budgetary expenditures of $68.5 million in 2013-14. Of this amount, $61.3 million requires approval by Parliament. The remaining $7.2 million represents the statutory funding forecast that does not require additional approval and is provided for information purposes.

The Courts Administration Service’s (CAS) core programs have remained relatively constant over the years. Nevertheless, CAS’ reference levels have been impacted by legislative changes affecting the workload of the federal courts as well as various government initiatives. The activities that have caused the majority of the variations in reference levels include:

The variance between 2012-13 Main Estimates and the 2012-13 Estimates to date is principally related to two factors. One is the renewal of the Division 9 proceedings under IRPA for a three-year period effective April 1, 2012. The renewal was funded through the 2012-13 Supplementary Estimates (B) process. The other factor is savings identified as part of the Budget 2012 Spending Review. The increase in the 2013-14 Estimates compared to the 2012-13 Estimates to date is mainly related to collective bargaining funding being reinstated to government departments. CAS has been absorbing increases related to collective agreements since cost containment measures were introduced in Budget 2010.

A significant variance from 2011-12 actuals to 2012-13 Estimates to date relates to expenditure for paylist requirements made in 2011-12 in the amount of $8 million. These expenditures are funded through a transfer from a Treasury Board Central Vote and include severance pay and termination benefits, vacation credits payable upon termination of employment, and parental benefits. Most of the expenses incurred in 2011-12 were for payments to employees who exercised the option to immediately receive accumulated severance pay. In addition, funding for the implementation of Bill C-11 is available within the Main Estimates, but related expenditures are contingent upon the appointment of judges. To date, no judges have been appointed. The last impact represents the effect of the reprofile of funding from future fiscal years provided in 2011-12, and the corresponding repayment in 2012-13 and future years.

More details on important trends and variances can be found in the CAS 2013-14 Report on Plans and Priorities, as well as the CAS Financial Statements Discussion and Analysis Document and the Quarterly Financial Reports.

Expenditures by Strategic Outcome and Program

Table 116. Expenditures by Strategic Outcome and Program - Budgetary - Courts Administration Service
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The public has timely and fair access to the litigation processes of the Federal Court of Appeal, the Federal Court, the Court Martial Appeal Court of Canada and the Tax Court of Canada.
Registry Services
29,146,563 25,162,511 26,700,966
Judicial Services
21,576,245 21,890,090 22,397,714
The following program supports all strategic outcomes within this organization.
Internal Services
22,499,604 17,777,181 19,392,093
Total 73,222,412 64,829,782 68,490,773

Economic Development Agency of Canada for the Regions of Quebec

Raison d’être

The mandate of Economic Development Agency of Canada for the Regions of Quebec (CED) is to promote long-term economic development of the regions of Quebec by giving special attention to those where slow economic growth is prevalent or opportunities for productive employment are inadequate.

Its economic role positions CED at the forefront of the government’s priorities relating to the economy and jobs. CED has a physical presence in every region of Quebec and works in co-operation with community organizations. It supports communities and small and medium-sized enterprises to enable them to participate in the economy of the future and realize their full potential by building on their own strengths, and thereby helping to improve their performance, productivity and innovative capabilities. CED also supports regions facing major crises, helping to diversify their economic bases to improve their long-term viability.

The Minister of Transport, Infrasctructure and Communities and Minister of the Economic Development Agency of Canada for the Regions of Quebec is responsible for this organization.

Organizational Estimates

Figure 55. Organizational Estimates - Budgetary - Economic Development Agency of Canada for the Regions of Quebec

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 117. Organizational Estimates (dollars) - Economic Development Agency of Canada for the Regions of Quebec
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
47,559,292 43,168,702 41,739,202 38,535,171
5 Grants and contributions
252,575,814 252,053,467 261,637,542 211,466,912
Total voted
300,135,106 295,222,169 303,376,744 250,002,083
Total Statutory
5,785,789 5,529,262 5,529,262 4,929,289
Total budgetary 305,920,895 300,751,431 308,906,006 254,931,372

Highlights

The Economic Development Agency of Canada for the Regions of Quebec is estimating budgetary expenditures of $254.9 million in 2013-14. Of this amount, $250.0 million requires approval by Parliament. The remaining $4.9 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Agency’s 2013-14 Main Estimates reflect a decline of $45.8 million, or 15%, compared to the previous year. This decline is comprised of a decrease of $5.2 million dollars in the Operating Expenses budget, and a decrease of $40.6 million in the Grants and Contributions budget.

Factors in the decrease include:

Business Development: The Agency will continue to foster the development of businesses by supporting entrepreneurship and business performance. To contribute to Quebec’s economic growth and long-term prosperity, one of CED’s action priorities for 2013-14 is to help grow businesses, paying special attention to communities with weak growth potential. More specifically, this priority is implemented through support for entrepreneurship and the competitiveness of businesses, that is, productivity and expansion activities of manufacturing Small and Medium Enterprises (SMEs), SME innovation and technology transfer, and commercialization and exports.

Regional Economic Development: The Agency will also continue to support regional economic development by fostering regional engagement in economic development and stimulating investment in various regions of Quebec. To this end, the Agency will continue to encourage the regions’ efforts in obtaining collective facilities to enhance or build on their assets. It will also promote regional assets to increase tourist spending and attract investment from foreign firms and international organizations.

Strengthening Community Economies: To strengthen community economies, the Agency will continue to help rural communities adjust to the economic context through the Community Futures Program. It will also support infrastructure modernization by continuing to act as an operational partner with Infrastructure Canada in managing various programs in Quebec. The Agency will continue to support economic activity in Quebec communities through temporary initiatives in order to stabilize or strengthen their economies. One of the Agency’s operational priorities consists in helping strengthen the economies of the regions and communities with targeted temporary support through the Community Infrastructure Improvement Fund.

Internal Services: Internal Services, which includes Governance and Management Support, Resource Management Services, and Asset Management Services, will continue to support program implementation in the Agency. In connection with Internal Services, one of the Agency’s priorities is to continue its transformation and modernization by proposing more accessible and more modern services to its clients; simplifying program implementation and building on a more modern, stimulating and efficient work environment.

Additional information regarding the authorities, mandate and programs of the Agency are available in the Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 118. Expenditures by Strategic Outcome and Program - Budgetary - Economic Development Agency of Canada for the Regions of Quebec
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Quebec’s regions have a growing economy.
Business Development
0 147,706,264 152,565,372
Strengthening Community Economies
0 96,918,549 48,271,536
Regional Economic Development
0 37,026,566 39,283,744
The following program supports all strategic outcomes within this organization.
Internal Services
23,008,956 19,100,051 14,810,720
Funds not allocated to the 2013-14 Program Alignment Architecture 282,911,939 0 0
Total 305,920,895 300,751,430 254,931,372

Listing of the 2013-14 Transfer Payments

Table 119. Listing of the 2013-14 Transfer Payments - Economic Development Agency of Canada for the Regions of Quebec
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grants under the Quebec Economic Development Program
0 100,000 100,000 1,500,000
Total Grants 0 100,000 100,000 1,500,000
Contributions
Contributions under the Quebec Economic Development Program
0 208,485,449 223,935,449 180,998,894
Contributions under the Community Futures Program
28,547,503 28,968,018 28,968,018 28,968,018
Total Contributions 28,547,503 237,453,467 252,903,467 209,966,912
Total 28,547,503 237,553,467 253,003,467 211,466,912

Enterprise Cape Breton Corporation

Raison d’être

Enterprise Cape Breton Corporation (ECBC) is a federal Crown corporation that promotes and coordinates economic development throughout Cape Breton Island and a portion of mainland Nova Scotia in and around the town of Mulgrave.

In addition to its own programs, ECBC is also responsible for the delivery of programs of the Atlantic Canada Opportunities Agency on Cape Breton Island and the programs of the former Cape Breton Development Corporation.

ECBC is the principal federal entity for commercial and community economic development on Cape Breton Island and in Mulgrave.

The Associate Minister of National Defence and Minister of State (Atlantic Canada Opportunities Agency) (La Francophonie) is responsible for this organization.

Organizational Estimates

Figure 56. Organizational Estimates - Budgetary - Enterprise Cape Breton Corporation

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 120. Organizational Estimates (dollars) - Enterprise Cape Breton Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
10 Payments to the Enterprise Cape Breton Corporation
77,191,000 57,268,000 60,667,000 51,763,000
Total voted
77,191,000 57,268,000 60,667,000 51,763,000
Total budgetary 77,191,000 57,268,000 60,667,000 51,763,000

Highlights

Enterprise Cape Breton Corporation is estimating budgetary expenditures of $51.8 million in 2013-14 which require approval by Parliament.

Main Estimates decrease of $5.5 million from 2012-13 levels, is based on the following factors:

  • The projection of long-term liability provisions confirms that the overall cost for environmental obligations is declining over each planning period as construction and engineering is completed on various sites; and
  • In addition, there are over 480 former employees participating in a number of Early Retirement Incentive Plans which were negotiated in the past through the collective bargaining process in response to downsizing and mine closures. The cost for these plans will decrease annually over the next 9 years as recipients reach age 65. The Early Retirement Incentive Plans are scheduled to expire in 2022.

Expenditures by Strategic Outcome and Program

Table 121. Expenditures by Strategic Outcome and Program - Budgetary - Enterprise Cape Breton Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A competitive and sustainable Cape Breton economy.
Human Resource Obligations
0 38,812,000 36,449,000
Environmental Obligations
0 9,806,000 6,664,000
Commercial Development
0 2,223,000 3,362,000
Property Development and Management
0 2,681,000 2,401,000
Community Economic Development
0 2,222,000 1,303,000
Policy and Advocacy
0 250,000 250,000
Regional Service Delivery
0 0 0
The following program supports all strategic outcomes within this organization.
Internal Services
0 1,274,000 1,334,000
Funds not allocated to the 2013-14 Program Alignment Architecture 77,191,000 0 0
Total 77,191,000 57,268,000 51,763,000

Environment

Raison d’être

The Minister of the Environment is responsible for this organization.

Environment Canada is the lead federal department for a wide range of environmental issues facing Canadians. The Department also plays a stewardship role in achieving and maintaining a clean, safe and sustainable environment. A science-based department, Environment Canada addresses issues through monitoring, research, policy development, service delivery to Canadians, regulations, enforcement of environmental laws, advancement of clean technologies and strategic partnerships. The Department’s programs focus on a clean environment by minimizing threats to Canadians and their environment from pollution; a safe environment by equipping Canadians to make informed decisions on weather, water and climate conditions; and a sustainable environment by conserving and restoring Canada’s natural environment. The Department’s program focus reflects the increasingly evident interdependence between environmental sustainability and economic well-being.

Organizational Estimates

Figure 57. Organizational Estimates - Budgetary - Environment

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 122. Organizational Estimates (dollars) - Environment
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
763,861,638 713,595,464 704,225,048 701,254,526
5 Capital expenditures
45,932,023 50,225,400 52,377,900 51,922,400
10 Grants and contributions
72,471,998 120,202,353 171,638,255 117,353,468
Total voted
882,265,659 884,023,217 928,241,203 870,530,394
Total Statutory
126,210,597 88,676,892 112,706,744 88,828,924
Total budgetary 1,008,476,256 972,700,109 1,040,947,947 959,359,318

Highlights

The significant variances between Environment Canada’s 2011-12 actual expenditures in the Public Accounts and the 2012-13 Main Estimates are due to adjustments and transfers during the fiscal year. For example, these include the carry forward, paylist expenditures and the statutory payment to Nature Conservancy of Canada. For fiscal year 2012-13, these changes will also be reflected in the Public Accounts. In addition, the transfer of responsibilities to Shared Services Canada was effective as of November 15th, 2011 and therefore was partially included in the 2011-12 Public Accounts. However, the 2012-13 Main Estimates and future years were reduced by the full amount of this transfer.

Environment Canada is estimating budgetary expenditures of $959.4 million in 2013-14. Of this amount, $870.5 million requires approval by Parliament. The remaining $88.8 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

Compared with the 2012-13 Main Estimates, Environment Canada has a planned spending decrease of $13.3 million or 1.4% of which $12.3 million is in Operating and $2.8 million is in grants and contributions. These decreases are offset by an increase of $1.7 million in Capital and $0.1 million in the Employee Benefit Plan.

The major changes are:

  • A decrease in funding of $31.5 million related to the saving measures announced in the Budget 2012;
  • The sunsetting in 2012-13 of $1.6 million for the regulation of renewable fuels; and
  • Other miscellaneous decreases totalling $1.0 million.

These decreases are offset by an increase of $20.8 million related to three programs renewals:

  • An increase of $12.5 million due to the renewal of the Species at Risk Act program;
  • An increase of $4.2 million for the Lake Winnipeg Basin initiative; and
  • An increase of $4.1 million for the implementation of the Great Lakes Nutrient Initiative.

For information on 2012-13 Estimates to date, please refer to 2012-13 Supplementary Estimates.

For further details on trends, please refer to the Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 123. Expenditures by Strategic Outcome and Program - Budgetary - Environment
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Threats to Canadians and their environment from pollution are minimized.
Climate Change and Clean Air
118,255,660 193,194,189 179,283,757
Substances and Waste Management
83,291,322 81,724,436 73,874,896
Compliance Promotion and Enforcement - Pollution
43,266,981 45,476,884 43,773,701
Canada's natural environment is conserved and restored for present and future generations.
Biodiversity - Wildlife and Habitat
138,780,378 88,337,640 99,530,109
Water Resources
107,643,683 95,919,498 96,788,965
Sustainable Ecosystems
66,180,594 61,604,515 66,589,903
Compliance Promotion and Enforcement - Wildlife
17,467,430 17,232,581 16,623,597
Canadians are equipped to make informed decisions on changing weather, water and climate conditions.
Weather and Environmental Services for Canadians
172,435,665 191,252,053 158,545,334
Weather and Environmental Services for Targeted Users
24,057,561 25,789,108 25,547,830
The following program supports all strategic outcomes within this organization.
Internal Services
237,096,982 172,169,205 198,801,226
Total 1,008,476,256 972,700,109 959,359,318

Listing of the 2013-14 Transfer Payments

Table 124. Listing of the 2013-14 Transfer Payments - Environment
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grant to the Canada Foundation for Sustainable Development Technology
0 62,500,000 62,500,000 50,000,000
Grants for the implementation of the Montreal Protocol on substances that deplete the ozone layer
2,000,000 2,000,000 2,760,000 2,000,000
Grant in support of weather and environmental services for Canadians
41,000 44,000 44,000 44,000
Total Voted Grants
2,041,000 64,544,000 65,304,000 52,044,000
Total Statutory
33,695,148 0 24,029,852 0
Total Grants 35,736,148 64,544,000 89,333,852 52,044,000
Contributions
Contributions in support of Biodiversity - Wildlife and Habitat
12,864,532 15,304,392 15,442,294 13,037,175
Habitat Stewardship Contribution Program
11,544,518 7,769,000 11,769,000 11,769,000
Contributions in support of Sustainable Ecosystems
7,860,232 7,893,715 8,273,715 11,719,738
Contributions in support of Climate Change and Clean Air
7,223,324 5,019,092 41,544,092 9,346,572
EcoAction 2000 - Community Funding Initiative
3,870,265 4,525,000 4,525,000 4,525,000
Contribution for Canada's share of the Commission of Environmental Co-operation budget
3,033,150 3,400,000 3,400,000 3,230,000
Contributions for the Science Horizons Youth Internship and the International Environmental Youth Corp programs
2,131,200 3,069,000 3,069,000 3,069,000
Contributions in support of Weather and Environmental Services for Canadians
2,135,949 1,922,126 14,560,126 2,171,019
Assessed contribution to the World Meteorological Organization (WMO)
2,242,935 2,167,785 2,167,785 2,167,785
Contributions in support of Substances and Waste management
2,282,366 1,867,388 1,867,388 1,751,364
Contributions in support of Water Resources
1,208,000 789,595 1,084,595 1,099,595
Contributions for Inuit Activities related to the implementation of the Inuit Impact and Benefit Agreement
1,625,000 1,460,000 1,460,000 935,000
Assessed contribution to the Convention on Wetlands of International Importance (Ramsar Convention)
178,211 190,660 190,660 198,220
Assessed contribution to the Convention on International Trade in Endangered Species of Wild Fauna and Flora (CITES)
179,253 180,600 180,600 190,000
Assessed contribution to the Organization for Economic Co-operation and Development (OECD)
95,635 100,000 100,000 100,000
Total Contributions 58,474,570 55,658,353 109,634,255 65,309,468
Total 94,210,718 120,202,353 198,968,107 117,353,468

Federal Economic Development Agency for Southern Ontario

Raison d’être

As Canada’s most populous region - home to more than 12 million residents living in 288 communities - southern Ontario is a key contributor to the Canadian economy. The Government of Canada created the Federal Economic Development Agency for Southern Ontario (FedDev Ontario) in 2009 to help the region mitigate and overcome regional and global economic challenges. To fulfill its mandate, FedDev Ontario supports technological innovation, business development, and community economic development in southern Ontario by working with partners and stakeholders across the region and responding to emerging opportunities and challenges. The Agency directs resources toward activities with the greatest impact to address community and business needs, and as a means of propelling the southern Ontario economy forward from a position of strength and prosperity, both in Canada and on the global stage.

The Minister of State (Science and Technology) for the Federal Economic Development Agency for Southern Ontario is responsible for this organization.

Organizational Estimates

Figure 58. Organizational Estimates - Budgetary - Federal Economic Development Agency for Southern Ontario

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 125. Organizational Estimates (dollars) - Federal Economic Development Agency for Southern Ontario
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
50 Operating expenditures
27,504,687 26,588,074 25,920,065 24,774,560
55 Grants and contributions
200,104,609 188,933,760 231,947,760 194,888,410
Total voted
227,609,296 215,521,834 257,867,825 219,662,970
Total Statutory
2,850,512 3,288,753 3,288,753 3,149,796
Total budgetary 230,459,808 218,810,587 261,156,578 222,812,766

Highlights

FedDev Ontario is estimating budgetary expenditures of $222.8 million in 2013-14. Of this amount, $219.7 million requires voted approval by Parliament. The remaining $3.1 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

FedDev Ontario’s planned spending in 2013-14 reflects the programs and internal services that will be necessary to support the achievement of its strategic outcome. For 2013-14 the Agency anticipates spending $194.9 million in grants and contributions while requiring $27.9 million in operating costs (including Employee Benefit Plans) to support program delivery and internal service areas. These totals are net of the changes to funding levels announced in Budget 2012, which includes decreases to operating and transfer payment funds in 2013-14 and future years.

The Southern Ontario Development Program is the vehicle for delivering FedDev Ontario’s core contribution budget in 2013-14. In addition, FedDev Ontario will also administer the Community Futures Program, the Eastern Ontario Development Program, the Grant to the Corporation of the City of Brantford in 2013-14, and will continue to focus on delivery of the Community Infrastructure Improvement Fund.

In total, FedDev Ontario is estimating an increase of $4 million or 2% from its 2012-13 Main Estimates.

Significant year-over-year changes in funding:

  • A net increase of $5.9 million in transfer payments, which includes:
  • $24.8 million increase for the delivery of the Community Infrastructure Improvement Fund;
  • $1.5 million increase in grants to the Corporation of the City of Brantford; and
  • Offset by decreases of $20.0 million due to savings identified as part of the Budget 2012 Spending Review, and $0.2 million from the completion of the Economic Development Initiative.
  • A net decrease of $1.8 million in operating funds, which includes:
  • $1.1 million reduction for Strategic Operating Review commitments;
  • $0.4 million transfer to Shared Services Canada to pool existing resources from across government to consolidate and transform IT infrastructure;
  • $0.2 million reduction in statutory expenditures for the employee benefit plan due to a decrease in personnel; and
  • $0.1 million for the transfer of Audit Services to Treasury Board.

Expenditures by Strategic Outcome and Program

Table 126. Expenditures by Strategic Outcome and Program - Budgetary - Federal Economic Development Agency for Southern Ontario
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A Competitive Southern Ontario Economy.
Business Development
169,527,985 118,487,908 90,406,932
Technological Innovation
0 51,040,338 62,760,436
Community Economic Development
43,126,022 34,509,317 55,397,113
The following program activity supports all strategic outcomes within this organization.
Internal Services
15,107,942 14,773,024 14,248,285
Funds not allocated to the 2013-14 Program Alignment Architecture 2,697,859 0 0
Total 230,459,808 218,810,587 222,812,766

Listing of the 2013-14 Transfer Payments

Table 127. Listing of the 2013-14 Transfer Payments - Federal Economic Development Agency for Southern Ontario
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grant to the Corporation of the City of Brantford
0 0 494,000 1,461,100
Total Grants 0 0 494,000 1,461,100
Contributions
Contributions under the Southern Ontario Development Program
156,667,021 162,943,318 185,943,318 144,141,318
Contributions for the Community Infrastructure Improvement Fund
0 0 24,800,000 24,800,000
Contributions under the Eastern Ontario Development Program
0 12,900,000 12,900,000 13,200,000
Contributions under the Community Futures Program
12,177,145 12,539,992 12,539,992 11,285,992
Total Contributions 168,844,166 188,383,310 236,183,310 193,427,310
Total 168,844,166 188,383,310 236,677,310 194,888,410

Finance

Raison d’être

The Department of Finance contributes to a strong economy and sound public finances for Canadians. It does so by monitoring developments in Canada and around the world to provide first-rate analysis and advice to the Government of Canada and by developing and implementing fiscal and economic policies that support the economic and social goals of Canada and its people. Finance Canada also plays a central role in ensuring that government spending is focused on results and delivers value for taxpayer dollars. The Department interacts extensively with other federal organizations and acts as an effective conduit for the views of participants in the economy from all parts of Canada.

Organizational Estimates

Figure 59. Organizational Estimates - Budgetary - Finance

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 60. Organizational Estimates - Non-budgetary - Finance

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 128. Organizational Estimates (dollars) - Finance
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
121,904,779 101,790,604 113,186,210 111,169,165
5 Grants and contributions
29,535,038 215,000,000 224,987,008 5,035,000
10 Pursuant to subsection 8(2) of the Bretton Woods and Related Agreements Act, the amount of financial assistance provided by the Minister of Finance by way of direct payments to the International Bank for Reconstruction and Development, in respect of the Agriculture Advance Market Commitment, shall not exceed, in 2013-14, an amount of $10,000,000 and, in 2014-15, an amount of $10,000,000
0 0 1 1
Total voted
151,439,817 316,790,604 338,173,219 116,204,166
Total Statutory
83,990,490,183 85,068,814,275 84,773,946,275 87,495,637,585
Total budgetary 84,141,930,000 85,385,604,879 85,112,119,494 87,611,841,751
Non-budgetary
Voted
Pursuant to subsection 8(2) of the Bretton Woods and Related Agreements Act, the amount of financial assistance provided by the Minister of Finance for the purchase of shares of the International Bank for Reconstruction and Development shall not exceed an amount of $98,141,398 in United States dollars over the period 2011-12 to 2015-16
0 1 1 0
L15 In accordance with the Bretton Woods and Related Agreements Act, the issuance and payment of non-interest bearing, non-negotiable demand notes in an amount not to exceed $441,610,000 to the International Development Association
441,620,000 1 1 1
Authority to make payments from April 1, 2012 to March 31, 2013, under the Bretton Woods and Related Agreements Act to the International Financial Corporation in support of the Fast Start international climate change initiative in an amount not to exceed $60,278,000
0 0 1 0
Total voted
441,620,000 2 3 1
Total Statutory
63,570,333,162 20,610,640 80,888,640 1
Total non-budgetary 64,011,953,162 20,610,642 80,888,643 2

Highlights

Finance is estimating budgetary expenditures of $87.6 billion in 2013-14. Of this amount, $116.2 million requires approval by Parliament. The remaining $87.5 billion represents statutory forecasts that do not require additional approval and are provided for information only.

A spending increase of $2.2 billion from the 2012-13 Main Estimates to 2013-14 Main Estimates is due mainly to the following increases and decreases.

A net increase of $2.4 billion in statutory votes are mainly attributable to:

  • Canada Health Transfer - The increase of $1.714 billion reflects the 6% annual increased funding commitment in the September 2004 10-Year Plan to Strengthen Health Care;
  • Payments to Provinces Regarding Sales Tax Harmonization - The payment of $1.481 billion in assistance provided for under the Comprehensive Integrated Tax Coordination Agreements with Québec and Prince Edward Island ($1,467 million and $14 million respectively);
  • Fiscal Equalization - The increase of $682.7 million reflects the increase due to the 4.4% Gross Domestic Product-based escalator applied to the 2012-13 level;
  • Canada Social Transfer - The increase of $355.8 million represents the annual 3% increase announced in Budget 2007;
  • Territorial Financing - The increase of $177.6 million is a result of new and updated data entering the formula for Territorial Formula Financing;
  • Purchase of domestic coinage - The increase of $6.5 million reflects the savings identified as part of the Budget 2012 Spending Review offset by increased net redemption and administration costs estimates due to an accelerated profile of penny redemption rates. In addition, there are increased cost estimates for demand and metal prices reflective of recent growth projections for overall coinage;
  • Additional Fiscal Equalization Offset Payment to Nova Scotia - The decrease of $56.6 million is due to the decline in offshore revenues received by Nova Scotia;
  • Additional Fiscal Equalization to Nova Scotia - The decrease of $80.0 million in this program, which ensures that there is no reduction in Equalization and 2005 Offshore Accord Offset Payments due to the new formula for Equalization (2007), is due to higher growth of combined Equalization and 2005 Offshore Accord payments in the new formula compared to the formula which was in place prior to 2007;
  • Other Interest Costs - decrease of $426 million. The estimate for other interest costs has been revised down to reflect the decrease in the average long-term bond rate forecast for 2013-14, which is used to calculate interest on the public sector pension obligations pertaining to service before April 1, 2000; and
  • Interest on Unmatured Debt - Decrease of $1.3 billion. The estimate for interest on unmatured debt has been revised down to reflect the decrease in the average forecast of interest rates by private sector economists for 2013-14, consistent with the 2012 Update of Economic and Fiscal Projections.

A decrease of $210 million in Vote 5, Grants and contributions, is due to the cessation of payments to Export Development Canada for debt relief via the Paris Club.

A net increase of $9.4 million in Vote 1, Operating Expenditures is mainly attributable to:

  • redevelopment of Crown site at 90 Elgin - increase of $10.0 million;
  • government advertising programs - increase of $6.8 million;
  • collective bargaining - increase of $1.2 million;
  • savings identified as part of the Budget 2012 Spending Review - decrease of $4.2 million; and
  • a decrease of $4.4 million for sunsetting funding related to personal income tax initiatives, corporate finance and asset management, G-20 framework working group, GST technical issues, and maintaining the strength of Canada’s financial system.

Expenditures by Strategic Outcome and Program

Table 129. Expenditures by Strategic Outcome and Program - Budgetary - Finance
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A strong economy and sound public finances for Canadians.
Transfer and Taxation Payment Programs
55,976,735,366 56,288,593,568 60,227,888,029
Treasury and Financial Affairs
28,016,246,650 28,982,000,000 27,260,500,000
Economic and Fiscal Policy Framework
93,032,942 72,940,438 73,407,718
The following program supports all strategic outcomes within this organization.
Internal Services
55,915,042 42,070,873 50,046,004
Total 84,141,930,000 85,385,604,879 87,611,841,751

Table 130. Expenditures by Strategic Outcome and Program - Non-budgetary - Finance
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A strong economy and sound public finances for Canadians.
Transfer and Taxation Payment Programs
658,201,593 20,610,642 2
Treasury and Financial Affairs
63,353,751,569 0 0
Total 64,011,953,162 20,610,642 2

Listing of the 2013-14 Transfer Payments

Table 131. Listing of the 2013-14 Transfer Payments - Finance
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Contributions
Contribution to the Harbourfront Centre
7,000,000 5,000,000 5,000,000 5,000,000
Research and Policy Initiatives Assistance
10,000 0 0 35,000
Total Contributions 7,010,000 5,000,000 5,000,000 5,035,000
Other Transfer Payments
Total Statutory
55,949,845,384 56,073,593,568 57,734,725,568 60,222,853,029
Total 55,956,855,384 56,078,593,568 57,739,725,568 60,227,888,029

Financial Transactions and Reports Analysis Centre of Canada

Raison d’être

The Financial Transactions and Reports Analysis Centre of Canada (FINTRAC) is Canada’s financial intelligence unit. The Centre exists to assist in the detection, prevention and deterrence of money laundering and the financing of terrorist activities. FINTRAC’s “value-added” financial intelligence products and compliance functions are a unique contribution to the public safety of Canadians and to the protection of the integrity of Canada’s financial system.

FINTRAC is an independent agency that operates at arm’s length from the law enforcement agencies and other entities to which it is authorized to disclose financial intelligence. It reports to the Minister of Finance, who is in turn accountable to Parliament for the activities of the Centre. FINTRAC was established by, and operates within, the ambit of the Proceeds of Crime (Money Laundering) and Terrorist Financing Act (PCMLTFA) and its regulations.

Organizational Estimates

Figure 61. Organizational Estimates - Budgetary - Financial Transactions and Reports Analysis Centre of Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 132. Organizational Estimates (dollars) - Financial Transactions and Reports Analysis Centre of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
30 Program expenditures
53,165,951 46,532,305 48,345,674 45,744,322
Total voted
53,165,951 46,532,305 48,345,674 45,744,322
Total Statutory
6,062,129 5,697,939 5,697,939 5,658,585
Total budgetary 59,228,080 52,230,244 54,043,613 51,402,907

Highlights

FINTRAC’s role is to facilitate the detection, prevention and deterrence of money laundering, and terrorist activity financing by engaging in the following activities:

  • Receiving, collecting and analyzing information on suspect financial activities;
  • Disclosing tactical financial intelligence to the appropriate police service, CSIS, or other agencies designated by legislation;
  • Producing and disseminating strategic financial intelligence to inform government partners and decision makers, as well as reporting entities about money laundering and terrorist financing trends, methods and issues;
  • Ensuring compliance of reporting, record keeping and other obligations by those subject to the PCMLTFA; and
  • Enhancing public awareness and understanding of matters related to money laundering.

FINTRAC’s headquarters are located in Ottawa, with three regional offices in Montreal, Toronto and Vancouver having specific mandates related to compliance with the PCMLTFA.

FINTRAC estimates budgetary expenditures of $51.4 million in 2013-14. Of this amount, $45.7 million requires approval by Parliament. The remaining $5.7 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

A net decrease of $0.8 million in planned spending, compared to the 2012-13 Main Estimates of $52.2 million, is due to the following:

  • An increase of $0.5 million related to an economic increase for personnel expenditures;
  • A decrease of $0.5 million related to the Budget 2010 funding profile which will be used to enhance the Centre’s ability to ensure compliance with the Proceeds of Crime (Money Laundering) and Terrorist Financing Act; and help meet new responsibilities related to tax evasion becoming a predicate offense to money laundering under Canada’s tax statutes;
  • A decrease of $0.6 million related to the savings measures announced in Budget 2012 that will be implemented in order to refocus government and programs;
  • A decrease of $0.1 million related to a transfer to Shared Services Canada; and
  • A decrease of $0.1 million related to the adjustment of contributions to employee benefit plans.

For further details regarding FINTRAC, its operations and its use of funds, please refer to the 2013-14 Reports on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 133. Expenditures by Strategic Outcome and Program - Budgetary - Financial Transactions and Reports Analysis Centre of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A Canadian financial system resistant to money laundering and terrorist financing.
Financial Intelligence Program
0 22,197,853 21,846,235
Compliance Program
0 22,197,853 21,846,235
The following program supports all strategic outcomes within this organization.
Internal Services
8,589,625 7,834,538 7,710,437
Funds not allocated to the 2013-14 Program Alignment Architecture 50,638,455 0 0
Total 59,228,080 52,230,244 51,402,907

First Nations Statistical Institute

Raison d’être

Division 49 of the Jobs, Growth and Long-term Prosperity Act announced that First Nations Statistical Institute ceased its operationsin 2012; as such no funding was provided in the 2013-14 Main Estimates.

Organizational Estimates

Figure 62. Organizational Estimates - Budgetary - First Nations Statistical Institute

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 134. Organizational Estimates (dollars) - First Nations Statistical Institute
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
Payments to the First Nations Statistical Institute for operating expenditures
3,957,000 5,000,000 5,000,000 0
Total voted
3,957,000 5,000,000 5,000,000 0
Total budgetary 3,957,000 5,000,000 5,000,000 0

Highlights

Not applicable

Expenditures by Strategic Outcome and Program

Table 135. Expenditures by Strategic Outcome and Program - Budgetary - First Nations Statistical Institute
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
First Nations, governments and other interested parties will have accurate, and relevant statistical information and analysis on the fiscal, economic and social conditions of First Nations.
Data Gathering and Analysis
0 1,775,000 0
Sound Quality and Practices
0 1,525,000 0
Outreach
0 925,000 0
The following program supports all strategic outcomes within this organization.
Internal Services
0 775,000 0
Funds not allocated to the 2013-14 Program Alignment Architecture 3,957,000 0 0
Total 3,957,000 5,000,000 0

Fisheries and Oceans

Raison d’être

Fisheries and Oceans Canada supports strong economic growth in our marine and fisheries sectors and contributes to a prosperous economy through global commerce by supporting exports and advancing safe maritime trade. The department supports the innovation needed for a knowledge-based economy through research in expanding sectors such as aquaculture and biotechnology. The department contributes to a clean and healthy environment and sustainable aquatic ecosystems for Canadians through habitat protection, oceans management, and ecosystems research. A safe and secure Canada relies on the maritime security, safe navigation, a presence in our waters, and the effective search and rescue services that the Canadian Coast Guard provides. The Minister of Fisheries and Oceans is responsible for this organization.

Organizational Estimates

Figure 63. Organizational Estimates - Budgetary - Fisheries and Oceans

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 136. Organizational Estimates (dollars) - Fisheries and Oceans
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
1,313,593,490 1,157,765,136 1,199,773,723 1,119,719,113
5 Capital expenditures
299,588,070 313,588,752 332,766,395 360,102,196
10 Grants and contributions
128,647,360 61,785,992 88,932,881 59,091,192
Total voted
1,741,828,920 1,533,139,880 1,621,472,999 1,538,912,501
Total Statutory
139,053,847 132,667,169 132,667,169 129,976,884
Total budgetary 1,880,882,767 1,665,807,049 1,754,140,168 1,668,889,385

Highlights

Fisheries and Oceans Canada has three mandated strategic outcomes, which are:

  • economically prosperous maritime sectors and fisheries;
  • sustainable aquatic ecosystems; and,
  • safe and secure waters.

For 2013-14, Fisheries and Oceans Canada has established four organizational priorities which will enable the Department to carry out its mandate effectively and efficiently. These priorities are as follows:

  • renewing Canadian Coast Guard assets and service delivery;
  • advancing management and operational excellence;
  • aligning legislative and regulatory frameworks to support prosperity and sustainability; and,
  • improving fisheries management.

Fisheries and Oceans Canada is estimating budgetary expenditures of $1.7 billion in 2013-14. Of this amount, $1.5 billion requires approval by Parliament. The remaining $130 million represents statutory forecasts that do not require additional approval and are provided for information purposes. Compared to the 2012-13, Main Estimates have increased by $3.1 million. Major changes include:

  • an increase of $76.7 million for Canadian Coast Guard vessel life extensions and mid-life modernizations;
  • an increase of $19.9 million for the acquisition of offshore science vessels and the fleet procurement program;
  • a decrease of $37.9 million related to Strategic Review measures, as announced in Budget 2011;
  • a decrease of $23.0 million related to the acquisition of mid-shore patrol vessels;
  • a decrease of $16.7 million related to the completion of the implementation of the New Aquaculture Initiative; and,
  • a decrease of $13.4 million related to savings identified as part of the Budget 2012 Spending Review.

For additional information, please see the Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 137. Expenditures by Strategic Outcome and Program - Budgetary - Fisheries and Oceans
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Safe and Secure Waters.
Fleet Operational Readiness
416,939,960 417,813,261 477,114,152
Shore-Based Asset Readiness
118,379,862 113,181,753 109,646,331
Marine Communications and Traffic Services
46,952,433 47,421,628 45,502,287
Search and Rescue Services
39,712,535 35,045,418 34,173,775
Hydrographic Products and Services
30,904,950 26,944,927 26,590,333
Canadian Coast Guard College
14,526,940 10,930,687 10,912,075
Ocean Forecasting
14,460,688 14,303,315 9,547,026
Maritime Security
6,399,627 9,513,527 8,337,583
Economically Prosperous Maritime Sectors and Fisheries.
Integrated Fisheries Management
138,610,832 111,611,843 144,397,270
Small Craft Harbours
163,627,785 106,843,925 97,933,771
Aboriginal Strategies and Governance
104,914,738 57,111,212 56,875,763
Marine Navigation
5,415,239 42,898,639 42,360,512
Salmonid Enhancement Program
30,181,277 29,975,250 29,688,187
Sustainable Aquaculture Program
36,827,306 37,018,527 20,674,443
International Engagement
14,788,564 15,435,879 14,972,643
Aquatic Animal Health
6,298,859 5,889,235 5,772,301
Biotechnology and Genomics
3,446,084 3,709,325 3,576,752
Climate Change Adaptation Program
0 0 3,119,554
Territorial Delineation
5,362,888 2,056,105 2,180,095
Sustainable Aquatic Ecosystems.
Compliance and Enforcement
116,320,563 108,432,219 105,381,968
Fisheries Protection
61,606,990 58,748,617 58,417,049
Oceans Management
38,685,118 32,269,264 30,062,652
Species at Risk Management
26,214,362 17,210,272 23,641,311
Aquatic Invasive Species
11,525,150 11,007,192 10,849,691
Environmental Response Services
10,906,905 10,594,352 10,346,850
The following program supports all strategic outcomes within this organization.
Internal Services
336,669,563 295,908,658 286,815,011
Funds not allocated to the 2013-14 Program Alignment Architecture 81,203,549 43,932,019 0
Total 1,880,882,767 1,665,807,049 1,668,889,385

Listing of the 2013-14 Transfer Payments

Table 138. Listing of the 2013-14 Transfer Payments - Fisheries and Oceans
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grant Program for the disposal of small craft harbours
8,442,987 500,000 500,000 500,000
Grants for the Disposal of Surplus Lighthouses
0 500,000 500,000 500,000
Grants to support organizations associated with research, development, management, and promotion of fisheries and oceans-related issues
245,864 238,000 385,000 238,000
Total Grants 8,688,851 1,238,000 1,385,000 1,238,000
Contributions
Contributions to support increased Native participation in commercial fisheries, cooperative fisheries management arrangements and consultations respecting Aboriginal fisheries agreements
63,842,191 26,729,300 48,486,674 26,729,300
Contributions under the Aboriginal Aquatic Resource and Oceans Management Program
21,423,845 14,363,000 17,187,750 14,363,000
Contributions to support the Small Craft Harbours Class Contribution Program
737,073 500,000 3,043,500 5,500,000
Contribution agreements to permit the Canadian Coast Guard Auxiliary (CCGA) Associations to carry out authorized activities related to maritime Search and Rescue (SAR) operations, SAR prevention and other safety related activities
5,020,000 4,921,000 5,091,000 5,021,000
Contribution to support the economic viability and long term sustainability of the Quebec and Atlantic Canada lobster fishery (Atlantic Lobster Sustainability Measures)
20,644,450 7,800,000 7,800,000 4,800,000
Contribution to the Pacific Salmon Foundation
379,312 962,000 962,000 962,000
Contributions to support organizations associated with research, development, management, and promotion of fisheries and oceans-related issues
616,951 341,192 361,192 241,192
Contribution to the Salmon Sub-Committee of the Yukon Fish and Wildlife Management Board for implementing responsibilities pursuant to comprehensive land claim settlements
215,935 231,500 231,500 236,700
Total Contributions 112,879,757 55,847,992 83,163,616 57,853,192
Total 121,568,608 57,085,992 84,548,616 59,091,192

Foreign Affairs and International Trade

Raison d’être

The Ministers of Foreign Affairs and International Trade (DFAIT) are responsible for this organization. DFAIT is responsible for the conduct of Canada’s international affairs, including international trade and commerce. It advances Canada’s interests internationally, shapes Canada’s responses to international issues and events, manages bilateral and multilateral relationships, and delivers programs worldwide. It provides commercial, consular and passport services to Canadians at home and abroad and manages Canada’s global network of missions in 105 countries, which serves as the Government of Canada’s international platform.

Organizational Estimates

Figure 64. Organizational Estimates - Budgetary - Foreign Affairs and International Trade

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 65. Organizational Estimates - Non-budgetary - Foreign Affairs and International Trade

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 139. Organizational Estimates (dollars) - Foreign Affairs and International Trade
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
1,358,450,363 1,332,183,796 1,284,306,211 1,232,954,584
5 Capital expenditures
167,282,401 199,241,160 305,808,580 165,509,939
10 Grants and contributions
781,849,465 848,276,509 822,926,510 695,653,651
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 arrangements, including premiums, contributions, benefit payments, fees and other expenditures made in respect of employees locally engaged outside Canada and for such other persons, as Treasury Board determines
59,841,306 50,779,000 72,668,001 65,380,000
Total voted
2,367,423,535 2,430,480,465 2,485,709,302 2,159,498,174
Total Statutory
115,042,031 151,651,082 151,651,082 152,150,420
Total budgetary 2,482,465,566 2,582,131,547 2,637,360,384 2,311,648,594
Non-budgetary
Voted
Working capital advance for loans and advances to personnel working or engaged abroad in accordance with Vote L12c, Appropriation Act No. 1, 1971. Limit $38,200,000 (Net)
291,125 0 0 0
Working capital advance for advances to posts abroad in accordance with Vote 630, Appropriation Act No. 2, 1954, amended by Vote L12, Appropriation Act No. 3, 1989—90. Limit $500,000,000 (Net)
1,564,333 0 0 0
Total voted
1,855,458 0 0 0
Total non-budgetary 1,855,458 0 0 0

Highlights

Foreign Affairs and International Trade is estimating budgetary expenditures of $2.3 billion in 2013-14. Of this amount $2.2 billion requires approval by Parliament. The remaining $152.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The net overall decrease in budgetary expenditures from 2012-13 Main Estimates is $270.5 million. Factors contributing to this decrease include:

  • an increase of $20 million to support Canada’s engagement in Afghanistan for security, detainee monitoring and counter-narcotics;
  • an increase of $15 million to cover payments for pension, insurance and social security programs for employees locally engaged outside of Canada;
  • an increase of $5 million for the Office of Religious Freedom which acknowledges the importance Canada attaches to the right to freedom of religion or belief in the international context;
  • an increase of $3 million for the International Science and Technology Partnership Program;
  • an increase of $2 million for the International Civil Aviation Organization;
  • a decrease of $118 million in accordance with savings identified as part of the Budget 2012 Spending Review;
  • a decrease of $132 million due to the sunsetting of funds for the Global Peace and Security Fund and its related subprograms;
  • a net decrease of $25 million due to the renewal of sunsetting funds related to the Global Partnership Program;
  • a decrease of $17 million in other government department funding for positions abroad;
  • a net decrease of $5 million for the closure of the International Centre for Human Rights and Democratic Development;
  • a decrease of $5 million for changes in the cost of assessed contributions; and
  • a decrease of $4 million for the transfer of funding to Shared Services Canada.

Like other federal government organizations, Foreign Affairs and International Trade faces budget constraints. The department has been examining how it can improve its alignment with government policy and management priorities, and looking at more efficient ways of doing business and delivering services. The department has also taken steps to address the cumulative impact of successive rounds of government-wide reduction exercises. In managing these reductions, the department has rigorously examined its programs for efficiency, effectiveness and continued relevance to government priorities.

Foreign Affairs and International Trade will continue to focus on advancing the government’s Global Commerce Strategy and international prosperity and security agenda. These priorities include:

  • expanding trade and opening new markets for Canadian businesses;
  • continuing to reinforce an already robust Canada-US relationship;
  • promoting democracy and respect for human rights and contributing to effective global governance and international security;
  • implementing Canada’s Arctic foreign policy; and
  • modernizing consular services.

Please refer to the departments’ 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 140. Expenditures by Strategic Outcome and Program - Budgetary - Foreign Affairs and International Trade
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The international agenda is shaped to Canada's benefit and advantage in accordance with Canadian interests and values.
Diplomacy and Advocacy
1,063,589,745 1,134,759,583 928,211,597
International Policy Advice and Integration
99,300,160 100,601,022 77,104,515
The Department of Foreign Affairs and International Trade maintains a mission network of infrastructure and services to enable the Government of Canada to achieve its international priorities.
Governance, Strategic Direction and Common Service Delivery
654,591,115 668,570,708 650,086,910
Government of Canada Benefits
212,015,924 196,911,195 201,565,520
Canadians are satisfied with commercial, consular and passport services.
International Commerce
167,454,635 163,400,088 154,135,951
Passport Canada
19,528,819 67,653,555 70,373,000
Consular Services and Emergency Management
67,959,797 57,406,219 46,582,770
The following program supports all strategic outcomes within this organization.
Internal Services
198,025,371 192,829,177 183,588,331
Total 2,482,465,566 2,582,131,547 2,311,648,594

Table 141. Expenditures by Strategic Outcome and Program - Non-budgetary - Foreign Affairs and International Trade
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The Department of Foreign Affairs and International Trade maintains a mission network of infrastructure and services to enable the Government of Canada to achieve its international priorities.
Governance, Strategic Direction and Common Service Delivery
1,855,458 0 0
Total 1,855,458 0 0

Listing of the 2013-14 Transfer Payments

Table 142. Listing of the 2013-14 Transfer Payments - Foreign Affairs and International Trade
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Global Partnership Program for the destruction, disposal and securing of weapons and materials of mass destruction and related expertise
0 0 0 25,800,000
Grants in lieu of taxes on diplomatic, consular and international organizations' property in Canada in accordance with terms and conditions approved by the Governor in Council
13,378,864 13,516,000 13,516,000 13,516,000
Grants for Counter-Terrorism Capacity Building Program
7,970,000 8,920,000 8,920,000 8,920,000
Grants for the Anti-Crime Capacity Building Program
10,213,286 9,000,000 9,000,000 7,000,000
Grants in aid of academic relations
5,083,956 9,910,000 9,910,000 5,510,000
Annual host-country financial support for the United Nations Convention on Biological Diversity
956,265 1,114,294 1,114,294 1,135,056
Religious Freedom Fund Program
0 0 500,000 500,000
United Nations Voluntary Fund for Victims of Torture
59,832 60,000 60,000 60,000
United Nations Trust Fund on Indigenous Issues
30,000 30,000 30,000 30,000
Foreign Service Community Association
25,000 25,000 25,000 25,000
Total Voted Grants
37,717,203 42,575,294 43,075,294 62,496,056
Total Statutory
87,774 250,000 250,000 250,000
Total Grants 37,804,977 42,825,294 43,325,294 62,746,056
Contributions
Payments of Assessed Contributions to International Organizations:
United Nations peacekeeping operations (US$222,294,263)
227,422,089 228,032,173 228,032,173 216,632,173
United Nations Organization (US$92,233,320)
83,512,244 104,820,025 104,820,025 103,150,241
North Atlantic Treaty Organization (NATO) - civil administration (24,143,140 Euro)
23,891,889 27,874,866 27,874,866 27,874,866
Food and Agriculture Organization (US$8,390,917) (6,451,386 Euro)
16,560,365 16,554,410 16,554,410 16,427,358
World Health Organization (US$15,624,729)
15,225,546 14,596,982 14,596,982 15,207,072
International Atomic Energy Agency (9,360,227 Euro) (US$2,639,905)
13,739,122 14,432,564 14,432,564 14,432,564
International Labour Organization (12,189,579 Swiss Francs)
12,456,949 14,125,981 14,125,981 13,228,093
International Organization of La Francophonie (9,836,209 Euro)
13,436,602 13,964,466 13,964,466 12,250,998
Organization for Economic Cooperation and Development (8,810,442 Euro)
11,523,208 12,095,922 12,095,922 12,095,922
Organization for Security and Cooperation in Europe (8,213,050 Euro)
10,774,261 11,935,957 11,935,957 11,935,957
United Nations Educational, Scientific and Cultural Organization (US$4,729,066) (5,447,553 Euro)
11,702,264 12,369,276 12,369,276 11,815,247
Organization of American States (US$9,776,099)
17,484,284 9,570,777 9,570,777 9,625,467
International Criminal Court (5,713,440 Euro)
6,836,241 8,167,677 8,167,677 8,167,677
World Trade Organization (5,727,964 Swiss Francs)
6,255,525 6,969,787 6,969,787 6,969,787
Commonwealth Secretariat (3,313,124 Pounds Sterling)
5,012,428 5,313,919 5,313,919 5,313,919
Comprehensive Nuclear-Test-Ban Treaty Organization (US$1,598,245) (2,141,594 Euro)
3,861,281 4,187,910 4,187,910 4,187,910
Organization for the Prohibition of Chemical Weapons (2,532,351 Euro)
2,806,435 3,332,412 3,332,412 3,332,412
Inter-American Institute for Cooperation on Agriculture (US$3,293,339)
3,322,281 3,227,472 3,227,472 3,245,915
International Civil Aviation Organization
2,132,459 2,120,575 2,120,575 2,120,575
Roosevelt Campobello International Park Commission (US$1,626,900)
1,480,512 1,525,860 1,525,860 1,525,860
International Energy Agency (979,111 Euro)
1,122,615 1,360,121 1,360,121 1,360,121
Commonwealth Youth Program (729,510 Pounds Sterling)
967,093 1,306,987 1,306,987 1,145,477
Commonwealth Foundation (704,522 Pounds Sterling)
1,130,988 1,100,233 1,100,233 1,106,241
United Nations framework Convention on Climate Change (507,267 Euro)
1,037,258 1,077,289 1,077,289 1,077,289
International Tribunal for the Law of the Sea (449,430 Euro)
558,889 614,674 614,674 614,674
Nuclear Energy Agency of the Organization for Economic Cooperation and Development (467,698 Euro)
523,550 603,628 603,628 603,628
World Intellectual Property Organization (455,790 Swiss Francs)
493,666 554,605 554,605 540,203
World Customs Organization (360,817 Euro)
504,539 514,413 514,413 514,413
Asia-Pacific Economic Cooperation Secretariat (US$689,768)
535,532 505,141 505,141 505,141
Convention on Biological Diversity (US$502,576)
487,120 497,069 497,069 497,069
Peace Implementation Council (248,240 Euro)
396,952 404,359 404,359 404,359
Non-proliferation, Arms Control and Disarmament (US$221,413)
190,146 400,305 400,305 400,305
International Maritime Organization (216,756 Pounds Sterling)
322,385 347,655 347,655 347,655
International Seabed Authority (US$305,733)
274,371 272,769 272,769 272,769
Basel Convention on the Control of Transboundary Movements of Hazardous Wastes and their Disposal (US$181,657)
186,698 200,172 200,172 200,172
Stockholm Convention on Persistent Organic Pollutants (US$206,614)
181,390 192,840 192,840 192,840
Organization for Economic Cooperation and Development Centre for Education and Research (132,409 Euro)
179,822 183,189 183,189 183,189
The Vienna Convention and its Montreal Protocol on Substances that Deplete the Ozone Layer (US$32,978)
292,208 153,130 153,130 153,130
Wassenaar Arrangement (71,942 Euro)
88,195 100,078 100,078 100,078
Rotterdam Convention on the Prior Informed Consent Procedure for Certain Hazardous Chemicals and Pesticides in International Trade (US$93,706)
88,629 87,459 87,459 87,459
Permanent Court of Arbitration (51,713 Euro)
56,453 73,417 73,417 73,417
Secrétariat technique permanent des conférences ministérielles de l’éducation, de la jeunesse et des sports des pays d’expression française (57,341 CFA)
108,362 68,846 68,846 68,846
International Commodity Organizations (25,317 Euro)
33,351 35,942 35,942 35,942
International Fact Finding Commission (14,294 Swiss Francs)
10,609 17,393 17,393 17,393
Contributions under the Global Partnership Program for the destruction, disposal and securing of weapons and materials of mass destruction and related expertise
92,865,815 87,580,000 87,580,000 37,690,000
Investment Cooperation Program
3,780,281 20,000,000 20,000,000 20,000,000
Canada Fund for Local Initiatives
0 14,700,000 19,700,000 14,700,000
Contribution for Counter-Terrorism Capacity Building Program
8,949,056 8,900,000 8,900,000 8,900,000
Projects and development activities resulting from Summits of La Francophonie
8,263,318 8,000,000 8,000,000 8,000,000
International Science and Technology Partnership Program
2,002,140 3,150,000 3,150,000 6,350,000
Global Commerce Support Program
5,683,880 6,037,363 6,037,363 6,037,363
Afghanistan Counter-Narcotics Program
12,000,000 0 6,000,000 6,000,000
Contributions for the Anti-Crime Capacity Building Program
26,145,282 12,187,500 12,187,500 5,251,782
Religious Freedom Fund Program
0 0 3,750,000 3,750,000
Annual Voluntary Contribution to the United Nations Office on Drugs and Crime
0 0 0 3,450,000
Contributions in Aid of Academic Relations
15,360,197 8,007,627 8,007,627 1,607,627
Northern Dimension of Canada's Foreign Policy
495,062 1,000,000 1,000,000 700,000
International environmental agreements
678,121 679,000 679,000 679,000
Total Contributions 675,429,958 696,132,215 710,882,215 633,157,595
Total 713,234,935 738,957,509 754,207,509 695,903,651

Governor General

Raison d’être

The Office of the Secretary to the Governor General (Office) provides support and advice to the Governor General of Canada in his/her unique role as the representative of The Queen in Canada as well as commander-in-chief. The Office assists the Governor General in carrying out constitutional responsibilities, in representing Canada in ternationally, and in encouraging excellence and achievement through the administration of the of the Canadian Honours System and in the granting of armorial bearings.

The Office also supports the Governor General in bringing Canadians together. It manages a visitor services program at both of the Governor General’s official residences and oversees the day-to-day operations of these residences. The Office also provides support to former Governors General.

Organizational Estimates

Figure 66. Organizational Estimates - Budgetary - Governor General

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 143. Organizational Estimates (dollars) - Governor General
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Program expenditures
18,898,965 17,016,341 17,016,341 17,126,153
Total voted
18,898,965 17,016,341 17,016,341 17,126,153
Total Statutory
2,828,426 2,767,028 2,767,028 2,921,778
Total budgetary 21,727,391 19,783,369 19,783,369 20,047,931

Highlights

The Office of the Secretary to the Governor General is estimating budgetary expenditures of $20.0 million in 2013-14. Of this amount, $17.1 million requires approval by Parliament. The remaining $2.9 million represents statutory forecasts that do not require additional approval and are provided for information purposes only.

The increase from the previous year is the result of a statutory amendment to the Governor General's Act (R.S., 1985, c. G-9) section 4, adjustments to annuities paid to former Governors General ((R.S.C.,1985, c. G-9) section 6 and 7) and collective agreements.

Expenditures by Strategic Outcome and Program

Table 144. Expenditures by Strategic Outcome and Program - Budgetary - Governor General
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The Governor General, representing The Queen in Canada, is enabled to fulfill constitutional, state, ceremonial and public duties.
Governor General Support
13,943,281 14,115,401 13,908,848
The following program supports all strategic outcomes within this organization.
Internal Services
7,784,110 5,667,968 6,139,083
Total 21,727,391 19,783,369 20,047,931

Hazardous Materials Information Review Commission

Raison d’être

The Minister of Health is responsible for this organization.

The Hazardous Materials Information Review Commission provides a single mechanism under federal, provincial and territorial legislation to protect the trade secrets of companies that supply or use hazardous materials, and to ensure that Canadian workers who handle such materials have all the information they need to do so safely.

Organizational Estimates

Figure 67. Organizational Estimates - Budgetary - Hazardous Materials Information Review Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 145. Organizational Estimates (dollars) - Hazardous Materials Information Review Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
35 Program expenditures
3,937,785 3,926,155 3,946,155 3,243,543
Total voted
3,937,785 3,926,155 3,946,155 3,243,543
Total Statutory
593,184 596,596 596,596 489,312
Total budgetary 4,530,969 4,522,751 4,542,751 3,732,855

Highlights

The Hazardous Materials Information Review Commission is estimating budgetary expenditures of $3.7 million in 2013-14. Of this amount, $3.2 million requires approval by Parliament. The remaining $489.3 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

As a result of savings identified as part of the Budget 2012 Spending Review, the Hazardous Materials Information Review Commission’s main estimates amount of $3.7 million represents a reduction of $0.8 million over the previous fiscal year 2012-13. It is foreseen that effective April 1st, 2013, the Commission’s program and resources will be transferred to Health Canada and therefore the Hazardous Materials Information Review Commission will cease to exist as a separate entity. A Report on Plans and Priorities will not be published for fiscal year 2013-14.

Expenditures by Strategic Outcome and Program

Table 146. Expenditures by Strategic Outcome and Program - Budgetary - Hazardous Materials Information Review Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Chemical trade secrets are protected and required health and safety information in Canadian workplaces is compliant.
Statutory Decisions and Compliant Information
2,192,007 2,804,106 2,822,150
Stakeholder Engagement and Strategic Partnerships
427,293 542,730 546,223
The following program supports all strategic outcomes within this organization.
Internal Services
1,911,669 1,175,915 364,482
Total 4,530,969 4,522,751 3,732,855

Health

Raison d’être

Health Canada plays various roles that help Canadians to maintain and improve their health and contribute to strengthening Canada's record as a country with one of the healthiest populations in the world. The Minister of Health is responsible for this organization.

Organizational Estimates

Figure 68. Organizational Estimates - Budgetary - Health

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 147. Organizational Estimates (dollars) - Health
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
2,016,186,192 1,742,384,732 1,962,492,571 1,716,556,576
5 Capital expenditures
32,940,862 28,158,000 35,195,301 28,640,700
10 Grants and contributions
1,511,881,318 1,442,232,917 1,523,290,412 1,420,761,830
Total voted
3,561,008,372 3,212,775,649 3,520,978,284 3,165,959,106
Total Statutory
225,291,314 135,025,461 135,025,461 126,248,324
Total budgetary 3,786,299,686 3,347,801,110 3,656,003,745 3,292,207,430

Highlights

With authorities of $3.3 billion presented in the Main Estimates, Health Canada will continue improving the lives of all Canadians, making this country's population among the healthiest in the world as measured by longevity, lifestyle and effective use of the public health care system. Health Canada’s net spending for 2013-14 will decrease by $55.6 million from the previous year’s Main Estimates.

The major changes are:

  • An increase of $64.9 million for the renewal of funding to implement the Indian Residential Schools Settlement Agreement including the provision of mental health and emotional support services;
  • An increase of $48.0 million due to the 3% First Nations and Inuit Envelope Growth;
  • An increase of $26.7 million to continue to support the implementation of the First Nations Water and Wastewater Action Plan;
  • An increase of $20.0 million due to funding for the Brain Canada Foundation to support neuroscience research to advance knowledge for the treatment of brain disorders;
  • A decrease of $133.3 million due to savings identified as part of the Budget 2012 Spending Review;
  • A decrease of $32.2 million due to the sunsetting of 5-year funding which was used to accelerate tripartite negotiations in British Columbia;
  • A decrease of $16.6 million due to the sunsetting of 5-year funding for the Official Languages Health Contribution Program;
  • A decrease of $15.2 million due to the transfer to the Public Health Agency of Canada for the International Health Grants Program;
  • A decrease of $8.7 million due to the sunsetting of 6-year funding for the Indian Residential Schools Resolution Health Support Program as a component of the Settlement Agreement to address the Indian Residential Schools Legacy; and
  • A decrease of $8.6 million due to the sunsetting of 3-year funding which was used to support the defence of Canada against third-party claims in tobacco litigation.

Once tabled in the House of Commons, additional information will be available in the departmental Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 148. Expenditures by Strategic Outcome and Program - Budgetary - Health
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
First Nations and Inuit communities and individuals receive health services and benefits that are responsive to their needs so as to improve their health status.
Supplementary Health Benefits for First Nations and Inuit
1,111,497,049 1,006,865,011 1,017,260,925
First Nations and Inuit Primary Health Care
949,048,229 891,744,330 954,094,539
Health Infrastructure Support for First Nations and Inuit
351,559,090 272,123,211 231,648,633
Health risks and benefits associated with food, products, substances, and environmental factors are appropriately managed and communicated to Canadians.
Health Products
177,232,253 158,923,249 156,037,552
Environmental Risks to Health
105,098,576 115,409,025 109,816,852
Substance Use and Abuse
123,029,291 130,998,790 84,926,070
Food Safety and Nutrition
67,876,527 52,621,895 51,402,965
Pesticides
46,821,505 39,006,902 40,442,256
Consumer Product and Workplace Chemical Safety
27,660,103 33,411,735 30,713,667
Radiation Protection
14,034,921 7,367,117 14,963,096
A health system responsive to the needs of Canadians.
Canadian Health System Policy
371,307,898 299,520,516 294,238,083
Official Language Minority Community Development
38,954,051 39,940,601 23,752,874
Specialized Health Services
22,342,044 21,712,867 21,939,744
The following program supports all strategic outcomes within this organization.
Internal Services
379,838,149 278,155,861 260,970,174
Total 3,786,299,686 3,347,801,110 3,292,207,430

Listing of the 2013-14 Transfer Payments

Table 149. Listing of the 2013-14 Transfer Payments - Health
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grant to the Canadian Agency for Drugs and Technologies in Health
18,903,967 16,903,967 16,903,967 16,396,848
Grant to support the Mental Health Commission of Canada
15,000,000 15,000,000 15,000,000 14,550,000
Grant to the Government of Nunavut for the Territorial Health System Sustainability Initiative
14,533,333 14,533,333 14,533,333 14,533,333
Grant to the Health Council of Canada
5,072,160 10,000,000 10,000,000 8,000,000
Grant to the Government of Yukon for the Territorial Health System Sustainability Initiative
7,933,333 7,933,333 7,933,333 7,933,333
Grant to the Canadian Patient Safety Institute
8,000,000 8,000,000 8,000,000 7,760,000
Grant to the Government of Northwest Territories for the Territorial Health System Sustainability Initiative
7,533,334 7,533,334 7,533,334 7,533,334
Grant to the Canadian Blood Services: Blood Safety and Effectiveness Research and Development
5,000,000 5,000,000 5,000,000 5,000,000
Grant to the Canadian Centre on Substance Abuse
3,750,000 3,750,000 3,750,000 3,562,500
Total Grants 85,726,127 88,653,967 88,653,967 85,269,348
Contributions
Contributions for First Nations and Inuit Primary Health Care
698,521,456 665,276,338 726,773,386 718,968,928
Contributions for First Nations and Inuit Health Infrastructure Support
263,397,373 244,230,222 268,235,522 212,904,240
Contributions for First Nations and Inuit Supplementary Health Benefits
187,122,431 165,638,602 199,020,122 169,103,887
Contribution to the Canadian Institute for Health Information
0 0 0 79,293,913
Contribution to the Canadian Partnership Against Cancer
0 50,000,000 50,000,000 48,500,000
Health Care Policy Contribution Program
22,672,338 33,411,500 34,411,500 34,504,000
Official Languages Health Contribution Program
37,926,845 38,300,000 38,300,000 23,000,000
Canada Brain Research Fund to Advance Knowledge for the Treatment of Brain Disorders
10,000,000 0 10,000,000 20,000,000
Drug Treatment Funding Program
27,702,134 25,686,994 25,686,994 13,200,514
Drug Strategy Community Initiatives Fund
10,072,244 11,515,000 11,515,000 9,587,000
Contribution to strengthen Canada's organs and tissues donation and transplantation system
3,580,000 3,580,000 3,580,000 3,580,000
Women's Health Contributions Program
2,857,500 2,850,000 2,850,000 2,850,000
Total Contributions 1,263,852,321 1,240,488,656 1,370,372,524 1,335,492,482
Total 1,349,578,448 1,329,142,623 1,459,026,491 1,420,761,830

House of Commons

Raison d’être

The House of Commons is the elected assembly of the Parliament of Canada. The House has 308 Members who work on behalf of Canadians in four main areas - the Chamber, committees, caucus and their constituencies - and as representatives of Canada. Proudly supporting the House of Commons and its Members, the House Administration provides Members with the services, infrastructure and advice they need to carry out their work as legislators and representatives. The Speaker of the House of Commons is responsible for this organization.

Organizational Estimates

Figure 69. Organizational Estimates - Budgetary - House of Commons

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 150. Organizational Estimates (dollars) - House of Commons
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
5 Program expenditures
274,982,549 290,903,894 307,991,350 280,785,349
Total voted
274,982,549 290,903,894 307,991,350 280,785,349
Total Statutory
152,252,357 155,031,139 155,031,139 147,985,344
Total budgetary 427,234,906 445,935,033 463,022,489 428,770,693

Highlights

The House of Commons is estimating budgetary expenditures of $428.8 million in 2013-14. Of this amount, $280.8 million requires approval by Parliament. The remaining $148.0 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The budget reduction is mostly attributable to the Strategic and Operating Review.

Expenditures by Strategic Outcome and Program

Table 151. Expenditures by Strategic Outcome and Program - Budgetary - House of Commons
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Effective administrative and professional support for Members, both individually and collectively, in their roles as legislators and representatives of 308 constituencies, in the Chamber, in committee and in caucus.
Members and House Officers
253,614,322 266,521,726 255,649,955
House Administration
173,620,584 179,413,307 173,120,738
Total 427,234,906 445,935,033 428,770,693

Listing of the 2013-14 Transfer Payments

Table 152. Listing of the 2013-14 Transfer Payments - House of Commons
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Contributions
Payments to Parliamentary and Procedural Associations
886,467 940,055 940,055 938,549
Total Contributions 886,467 940,055 940,055 938,549
Total 886,467 940,055 940,055 938,549

Human Resources and Skills Development

Raison d’être

The mission of Human Resources and Skills Development (HRSD) is to build a stronger and more competitive Canada, to support Canadians in making choices that help them live productive and rewarding lives, and to improve Canadians’ quality of life. The Department delivers a range of programs and services that affect Canadians throughout their lives through three business lines: programs that support human resources and skills development, the Labour Program, and Service Canada.

HRSD provides seniors with basic income security, supports unemployed workers, helps students finance their post-secondary education, and assists parents who are raising young children. The Labour Program is responsible for labour laws and policies in federally regulated workplaces. Service Canada helps citizens access HRSD's programs, as well as other Government of Canada programs and services, at more than 600 points of service across the country. Additional information can be found in the organization’s Report on Plan and Priorities.

Organizational Estimates

Figure 70. Organizational Estimates - Budgetary - Human Resources and Skills Development

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 71. Organizational Estimates - Non-budgetary - Human Resources and Skills Development

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 153. Organizational Estimates (dollars) - Human Resources and Skills Development
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
769,346,179 617,650,296 653,978,909 626,536,688
5 Grants and contributions
1,647,406,307 1,761,016,782 1,853,745,901 1,761,893,292
Debt write-off — Canada Student Loans
302,417,361 0 231,150,564 0
Total voted
2,719,169,847 2,378,667,078 2,738,875,374 2,388,429,980
Total Statutory
43,234,282,040 45,269,309,577 46,057,826,645 48,136,658,141
Total budgetary 45,953,451,887 47,647,976,655 48,796,702,019 50,525,088,121
Non-budgetary
Total Statutory
898,256,277 809,592,184 872,131,283 760,632,426
Total non-budgetary 898,256,277 809,592,184 872,131,283 760,632,426

Highlights

Human Resources and Skills Development is planning budgetary expenditures on programs and services totalling $50. 5 billion in 2013-14, of which $48.1 billion, or more than 95%, will directly benefit Canadians through the Old Age Security Program, the Universal Child Care Benefit and other statutory transfer payment programs.

Of the total amount of planned expenditures, $2.4 billion requires approval from Parliament. The remaining $48.1 billion represents statutory forecasts that do not require additional approval and are provided for information purposes. The 2013-14 planned spending represents an increase of $4.5 billion, or almost 10%, when compared to the 2011-12 actual budgetary expenditures of $46.0 billion. This increase is mostly explained by an increase to Old Age Security and Guaranteed Income Supplement payments resulting from the aging population and the planned increase in the average monthly benefit amount.

When compared to the 2012-13 budgetary Main Estimates of $47.6 billion, the 2013-14 planned expenditures represent a net increase of $2.9 billion. This increase is primarily associated with statutory items. In particular, the forecasted Old Age Security and Guaranteed Income Supplement payments total $42.1 billion and represent an increase of $1.8 billion and $732 million respectively, explained by changes in the average rates of payment and in the number of beneficiaries.

Other factors contributing to the increase include:

  • an increase of $184.1 million in forecasted expenditures to the Canada Disability Savings Grants and Bonds, which is due primarily to the estimated effect of the implementation of the carry-forward provision that took effect in January 2012, and which allows beneficiaries to claim unused grant and bond entitlements for the previous ten-year period, or back to December 2008 when the Program became available to Canadians;
  • an increase of $57.6 million in payments related to the direct financing arrangement under the Canada Student Financial Assistance Act mainly due to increases to the alternative payments to non-participating provinces and territories;
  • an increase of $54.0 million in the Canada Student Grants to qualifying full and part-time students pursuant to the Canada Student Financial Assistance Act due to a revised growth rate assumption from the Office of the Chief Actuary as well as the latest trends;
  • an increase of $41.0 million to the Universal Child Care Benefit based on an increased number of children entitled to the benefit;
  • an increase of $37.0 million in Canada Learning Bond payments to Registered Education Savings Plans is attributed to the availability of updated census information and increased program participation from both program outreach efforts and promotional activities funded by the Education Savings Community Outreach; and
  • an increase of $24.0 million in Canada Education Savings Grant payments due to more families saving for their children’s post-secondary education.

In relation to Vote 1 - Operating expenditures, the department spent $769 million in 2011-12, plans to spend $654 million in 2012-13 (a decrease of $115 million) and $627 million in 2013-14 (a further decrease of $27 million). The total decrease of $142 million is mainly attributable to the transfer of activities to Shared Services Canada ($31.7 million), the 2010 Strategic Review ($16.8 million), savings identified as part of the Budget 2012 Spending Review ($8.5 million) and the allocation from Treasury Board Central Votes in 2011-12 ($84.5 million net) to cover off expenditures such as the immediate settlement payments for severance pay due to revisions to specified collective agreements.

As for Vote 5 - Grants and Contributions, the 2013-14 Main Estimates level is $1,762 million, an increase of $1 million from the 2012-13 Main Estimates. This variance is mainly comprised of reductions attributable to the 2010 Strategic Review and to the sunset of programs, which are offset by announcements in the 2012 Economic Action Plan such as the Youth Employment Strategy.

Expenditures by Strategic Outcome and Program

Table 154. Expenditures by Strategic Outcome and Program - Budgetary - Human Resources and Skills Development
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Income security, access to opportunities and well-being for individuals, families and communities.
Income Security
38,288,682,711 40,280,392,489 42,957,048,790
Social Development
2,865,646,343 3,007,252,881 3,030,089,548
A skilled, adaptable and inclusive labour force and an efficient labour market.
Learning
2,282,320,964 1,972,107,680 2,138,031,740
Skills and Employment
1,677,104,586 1,695,866,847 1,700,168,749
Service Excellence for Canadians.
Integrity and Processing
146,059,895 128,100,568 163,141,327
Citizen-Centred Service
185,319,272 139,531,419 102,628,074
Safe, fair and productive workplaces and cooperative workplace relations.
Labour
155,702,876 168,296,741 155,474,827
The following program activity supports all strategic outcomes within this organization.
Internal Services
352,615,240 256,428,030 278,505,066
Total 45,953,451,887 47,647,976,655 50,525,088,121

Table 155. Expenditures by Strategic Outcome and Program - Non-budgetary - Human Resources and Skills Development
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A skilled, adaptable and inclusive labour force and an efficient labour market.
Learning
898,256,277 809,592,184 760,632,426
Total 898,256,277 809,592,184 760,632,426

Listing of the 2013-14 Transfer Payments

Table 156. Listing of the 2013-14 Transfer Payments - Human Resources and Skills Development
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Apprenticeship Grants
50,693,000 114,552,200 114,552,200 114,552,200
New Horizons for Seniors Program
1,381,716 36,340,000 71,298,284 36,340,000
Grants to not-for-profit, for-profit, and aboriginal organizations, municipal, provincial and territorial governments for adult learning, literacy and essential skills
0 0 3,209,000 18,300,000
Grants to non-profit organizations for activities eligible for support through the Social Development Partnerships Program
9,086,322 14,275,000 14,275,000 14,275,000
Federal Income Support for Parents of Murdered or Missing Children
0 0 3,000,000 10,000,000
Labour Funding Program
0 2,353,000 2,353,000 1,203,000
Grants to not-for-profit organizations, individuals, municipal governments, Band/tribal councils and other Aboriginal organizations, public health and educational institutions, Régies régionales, for-profit enterprises, research organizations and research institutes to carry out research on homelessness to help communities better understand and more effectively address homelessness issues
211,664 2,975,713 3,514,049 750,000
Named grants for the Organization for Economic Co-operation and Development
210,630 300,000 300,000 100,000
Total Voted Grants 61,583,332 170,795,913 212,501,533 195,520,200
Total Statutory
42,434,187,941 44,475,792,744 44,979,653,224 47,303,852,396
Total Grants 42,495,771,273 44,646,588,657 45,192,154,757 47,499,372,596
Contributions
Payments to provinces, territories, municipalities, other public bodies, organizations, groups, communities, employers and individuals for the provision of training and/or work experience, the mobilization of community resources, and human resource planning and adjustment measures necessary for the efficient functioning of the Canadian Labour market
587,518,725 570,678,000 598,678,600 607,476,600
Contributions to not-for-profit organizations, individuals, municipal governments, Band/tribal councils and other Aboriginal organizations, public health and educational institutions, Régies régionales, for-profit enterprises, research organizations and research institutes to support activities to help alleviate and prevent homelessness across Canada and to carry out research on homelessness to help communities better understand and more effectively address homelessness issues
79,072,579 123,972,201 126,975,548 133,582,094
Contributions to assist unemployed older workers in communities with ongoing high unemployment and/or affected by downsizing
40,330,699 24,000,000 41,086,551 32,543,275
Contributions to provincial/territorial governments, band councils, tribal councils, Aboriginal Human Resources Development Agreement holders, municipal governments, not-for-profit organizations, professional associations, business and private sector organizations, consortia, industry groups, unions, regulatory bodies, ad-hoc associations, public health institutions, school boards, universities, colleges, CEGEPs, sector councils, and cross-sectoral councils to support enhanced productivity and competitiveness of Canadian workplaces by supporting investment in and recognition and utilization of skills
42,022,093 46,013,102 46,013,102 27,144,123
Payments to provinces, territories, municipalities, other public bodies, organizations, groups, communities, employers and individuals for the provision of training and/or work or business experience, the mobilization of community resources and human resource planning and adjustment measures necessary for the social development of Canadians and other participants in Canadian life
11,918,910 5,840,000 5,840,000 5,840,000
Contributions to not-for-profit, for-profit, and aboriginal organizations, municipal, provincial and territorial governments for adult learning, literacy and essential skills
16,003,531 3,209,000 4,209,000 5,209,000
Payments to non-profit organizations to develop national or provincial/territorial/regional educational and awareness activities to help reduce the incidence of elder abuse and fraud
1,882,169 1,800,000 1,800,000 1,800,000
Total Voted Contributions 778,748,706 775,512,303 824,602,801 813,595,092
Total Statutory
402,477,122 403,687,577 411,565,575 459,655,330
Total Contributions 1,181,225,828 1,179,199,880 1,236,168,376 1,273,250,422
Other Transfer Payments
Payments to provinces and territories under Labour Market Agreements to enhance the labour market participation among under-represented groups and low-skilled workers
508,502,500 542,461,000 542,461,000 530,778,000
Payments to provinces and territories under the Multilateral Framework for Labour Market Agreements for Persons with Disabilities
218,251,611 222,000,000 222,000,000 222,000,000
Total Voted Other Transfer Payments 726,754,111 764,461,000 764,461,000 752,778,000
Total Statutory
0 0 281,087,168 0
Total Other Transfer Payments 726,754,111 764,461,000 1,045,548,168 752,778,000
Total 44,403,751,212 46,590,249,537 47,473,871,301 49,525,401,018

Immigration and Refugee Board

Raison d’être

The Immigration and Refugee Board (IRB) is an independent, accountable administrative tribunal established by Parliament on January 1, 1989 to resolve immigration and refugee cases fairly, efficiently and in accordance with the law. The IRB ensures continued benefits to Canadians: by only accepting refugee claimants needing protection in accordance with international obligations and Canadian law; by contributing to the integrity of the immigration system, the safety and security of Canadians and upholding Canada’s reputation of justice and fairness for individuals; and, promoting family reunification. The IRB also contributes to the quality of life of Canada’s communities by strengthening our country’s social fabric and by reflecting and reinforcing core values that are important to Canadians. These include respect for human rights, peace, security and the rule of law.

The Minister of Citizenship, Immigration and Multiculturalism is responsible for this organization.

Organizational Estimates

Figure 72. Organizational Estimates - Budgetary - Immigration and Refugee Board

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 157. Organizational Estimates (dollars) - Immigration and Refugee Board
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
10 Program expenditures
126,367,421 129,188,116 128,812,352 108,427,292
Total voted
126,367,421 129,188,116 128,812,352 108,427,292
Total Statutory
14,441,203 16,466,871 16,466,871 14,492,640
Total budgetary 140,808,624 145,654,987 145,279,223 122,919,932

Highlights

The Immigration and Refugee Board (IRB) is estimating budgetary expenditures of $122.9 million in 2013-14. Of this amount, $108.4 million requires approval by Parliament. The remaining $14.5 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The net decrease of $22.7 million from 2012-13 is due mainly to the following:

  • A decrease of $18.4 million in temporary funding to support the reform of Canada’s refugee system;
  • A decrease of $6.3 million related to savings identified as part of Budget 2012 measures; and
  • An increase of $1.7 million in temporary funding to address challenges in the management of security inadmissibility cases, protect classified information in immigration proceedings, and obtain assurances against torture in exceptional removal cases.

Further information on IRB’s operations is provided in the 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 158. Expenditures by Strategic Outcome and Program - Budgetary - Immigration and Refugee Board
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Resolve immigration and refugee cases before the Immigration and Refugee Board of Canada efficiently, fairly and in accordance with the law.
Refugee Protection
72,439,868 71,358,926 43,857,984
Refugee Appeal
1,799,737 17,980,312 21,601,290
Immigration Appeal
16,482,533 17,898,650 17,875,798
Admissibility Hearings and Detention Reviews
11,534,614 8,640,295 10,003,527
The following program supports all strategic outcomes within this organization.
Internal Services
38,551,872 29,776,804 29,581,333
Total 140,808,624 145,654,987 122,919,932

Indian Affairs and Northern Development

Raison d’être

Aboriginal Affairs and Northern Development Canada (AANDC) supports Aboriginal people (First Nations, Inuit and Métis) and Northerners in their efforts to:

  • improve social well-being and economic prosperity;
  • develop healthier, more sustainable communities; and
  • participate more fully in Canada's political, social and economic development - to the benefit of all Canadians.

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

Organizational Estimates

Figure 73. Organizational Estimates - Budgetary - Indian Affairs and Northern Development

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 74. Organizational Estimates - Non-budgetary - Indian Affairs and Northern Development

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 159. Organizational Estimates (dollars) - Indian Affairs and Northern Development
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
1,343,312,841 1,165,796,716 1,389,512,277 1,415,528,466
5 Capital expenditures
2,054,014 22,372,815 20,262,815 13,682,615
10 Grants and contributions
6,338,019,045 6,365,423,613 6,811,077,891 6,316,598,423
Total voted
7,683,385,900 7,553,593,144 8,220,852,983 7,745,809,504
Total Statutory
197,497,237 164,695,132 164,695,132 159,161,058
Total budgetary 7,880,883,137 7,718,288,276 8,385,548,115 7,904,970,562
Non-budgetary
Voted
L15 Loans to native claimants
24,390,714 47,403,000 47,403,000 39,903,000
L20 Loans to First Nations in British Columbia for the purpose of supporting their participation in the British Columbia Treaty Commission Process
24,774,348 31,200,000 31,200,000 30,400,000
Total voted
49,165,062 78,603,000 78,603,000 70,303,000
Total non-budgetary 49,165,062 78,603,000 78,603,000 70,303,000

Highlights

The total Estimates to date for 2012-13 of $8.5 billion (budgetary and non-budgetary) includes $7.8 billion in Main Estimates plus additional funding of about $0.7 billion accessed through Supplementary Estimates and deemed appropriations. Major items in the $0.7 billion include:

Supplementary Estimates
  • $257.0 million for the Indian Residential Schools Settlement Agreement;
  • $167.4 million for specific claims settlements;
  • $136.5 million pursuant to Budget 2012 to continue to support the implementation of the First Nations Water and Wastewater Action Plan; and
  • $45.0 million pursuant to Budget 2012 for the development of systems and supports to ensure readiness for First Nation education legislation and support the construction and/or renovation of schools on reserves.
Deemed Appropriation
  • $39.5 million reflecting funding transferred from Canadian Heritage (pursuant to s. 31.1 of the Financial Administration Act and Order in Council P.C. 2012-0286 effective April 1, 2012).

Aboriginal Affairs and Northern Development Canada is estimating budgetary expenditures of $7.9 billion in 2013-14. Of this amount, $7.7 billion requires approval by Parliament. The remaining $159.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The net increase in budgetary and non-budgetary spending of approximately $178.4 million or 2.3% over the 2012-13 Main Estimates, primarily reflects changes in the resource profile for targeted initiatives including:

  • An increase of $224.5 million for the Indian Residential Schools Settlement Agreement including funding for awards to claimants resulting from the Independent Assessment Process and Alternative Dispute Resolution as well as funding for the administration and research required to support the federal government’s obligations under the agreement;
  • An increase of $137.4 million pursuant to Budget 2012 to continue to support the implementation of the First Nations Water and Wastewater Action Plan;
  • An increase of $115.0 million pursuant to Budget 2012 for the development of systems and supports to ensure readiness for First Nation education legislation and to support the construction and/or renovation of schools on reserves;
  • An increase of $100.8 million to meet increased demand for ongoing Indian and Inuit programs which reflects a 2% allowance for inflation and population growth and provides access to basic services such as education, housing, community infrastructure (water and sewage systems), and social support services;
  • An increase of $55.9 million for the assessment, management and remediation of federal contaminated sites;
  • An increase of $39.6 million reflecting the transfer of programs and related resources from Canadian Heritage;
  • A net decrease of $341.1 million in the cash flow for the negotiation, settlement and implementation of specific and comprehensive claims (primarily for the settlement of the Coldwater-Narrows Specific Claim and Justice at Last - Canada's Action Plan on Accelerating the Resolution of Specific Claims);
  • A reduction of $55.1 million reflecting the savings identified as part of the Budget 2012 Spending Review;
  • A reduction of $53.8 million reflecting the sunset of funding for the First Nations Infrastructure Fund; and,
  • A reduction of $40.4 million reflecting the reform and refocusing of the Income Assistance Program through active measures to increase labour market participation.

For further details on the department’s plans and priorities please see the 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 160. Expenditures by Strategic Outcome and Program - Budgetary - Indian Affairs and Northern Development
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The People - Individual, family and community well-being for First Nations and Inuit.
Education
1,675,032,572 1,705,428,725 1,761,149,545
Social Development
1,678,033,128 1,604,631,241 1,614,979,902
Residential Schools Resolution
560,294,873 466,758,980 696,037,893
Managing Individual Affairs
43,315,378 28,398,422 28,808,744
The Land and Economy - Full participation of First Nations, Métis, Non-Status Indians and Inuit individuals and communities in the economy.
Community Infrastructure
1,096,884,900 1,045,421,402 1,221,345,124
Aboriginal Economic Development
239,201,680 264,910,430 254,067,126
Federal Administration of Reserve Land
207,290,932 52,974,429 52,587,401
Urban Aboriginal Participation
0 0 41,033,701
The Government - Good governance and co-operative relationships for First Nations, Métis, Non-Status Indians, Inuit and Northerners.
Treaty Management
735,709,878 696,557,312 713,591,894
Governance and Institutions of Government
495,924,087 465,964,998 456,663,359
Co-operative Relationships
423,350,424 716,984,275 396,521,554
The North - Self-reliance, prosperity and well-being for the people and communities of the North.
Northern Land, Resources and Environmental Management
179,853,665 203,888,487 259,977,233
Northern Governance and People
126,585,267 132,074,222 136,927,492
Northern Science and Technology
15,996,208 12,963,561 12,898,583
The following program supports all strategic outcomes within this organization.
Internal Services
362,662,908 293,510,775 258,381,011
Funds not allocated to the 2013-14 Program Alignment Architecture 40,747,237 27,821,017 0
Total 7,880,883,137 7,718,288,276 7,904,970,562

Table 161. Expenditures by Strategic Outcome and Program - Non-budgetary - Indian Affairs and Northern Development
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The Government - Good governance and co-operative relationships for First Nations, Métis, Non-Status Indians, Inuit and Northerners.
Co-operative Relationships
49,165,062 78,603,000 70,303,000
Total 49,165,062 78,603,000 70,303,000

Listing of the 2013-14 Transfer Payments

Table 162. Listing of the 2013-14 Transfer Payments - Indian Affairs and Northern Development
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grants to First Nations to settle specific claims negotiated by Canada and/or awarded by the Specific Claims Tribunal
308,034,535 557,243,776 724,665,211 250,000,000
Grant for Band Support Funding
151,629,492 231,222,217 231,222,217 231,144,005
Grants to support First Nations, Inuit, Tribal Councils, Organizations or other levels of government for the implementation activities as stipulated in the various agreements
142,028,891 127,738,623 127,738,623 132,574,966
Payments to self-governing Aboriginal organizations, pursuant to comprehensive land claims agreements, self-government agreements or treaty legislation
123,155,728 124,473,713 126,860,359 128,517,395
Payments to Yukon First Nations pursuant to individual self-government agreements
75,462,603 74,013,081 77,441,157 81,463,241
Grants to the Government of the Northwest Territories and the Government of Nunavut for health care of Indians and Inuit
49,241,000 50,226,000 50,226,000 51,231,000
Grant for Mi'kmaq Education in Nova Scotia
41,969,344 46,879,683 53,842,011 45,574,496
Grant to the Miawpukek Indian Band to support designated programs
9,823,000 10,020,000 10,020,000 10,220,400
Grants to provide income support to indigent on-reserve residents
9,416,092 10,000,000 11,400,000 10,000,000
Grants to support the beneficiaries/organizations for the settlement of specific and special claims
1,543,843 6,692,860 6,877,617 7,192,860
Grants to the Sechelt Indian Band pursuant to the Sechelt Indian Band Self-Government Act
4,600,635 4,374,622 6,650,159 6,408,497
Grant to the Westbank First Nation to support the implementation of the Westbank First Nation Self-Government Agreement
4,640,754 4,779,976 4,779,976 4,923,375
Grants for the Political Evolution of the Territories, particularly as it pertains to Devolution
1,450,000 3,427,388 4,204,776 3,227,388
Grants to Indians and Inuit to support their post-secondary educational advancement
776,235 1,500,000 1,500,000 1,500,000
Payments to the Government of the Northwest Territories to facilitate the implementation of comprehensive land claim agreements
1,272,246 1,319,190 1,319,190 1,345,573
Grants to participating First Nations and the First Nation Education Authority pursuant to the First Nations Jurisdiction over Education in British Columbia Act
0 600,000 600,000 600,000
Grant to the First Nations Finance Authority pursuant to the First Nations Fiscal and Statistical Management Act
500,000 500,000 500,000 500,000
Grants to British Columbia Indian bands in lieu of a per capita annuity
300,000 300,000 300,000 300,000
Grants to Indians and Inuit to provide elementary and secondary educational support services
7,152 150,000 150,000 150,000
Grants to students and their chaperones to promote fire protection awareness in band and federally operated schools
3,600 136,000 136,000 136,000
Grants to Inuit to support their cultural advancement
45,000 45,000 45,000 45,000
Total Voted Grants 925,900,150 1,255,642,129 1,440,478,296 967,054,196
Total Statutory
115,876,500 94,963,322 94,963,322 84,156,322
Total Grants 1,041,776,650 1,350,605,451 1,535,441,618 1,051,210,518
Contributions
Payments to support Indians, Inuit and Innu for the purpose of supplying public services in education
1,631,608,789 1,671,459,140 1,693,959,140 1,732,384,709
Payments to support Indians, Inuit and Innu for the purpose of supplying public services in social development
1,652,205,120 1,586,355,825 1,597,455,825 1,591,006,992
Payments to support Indians, Inuit and Innu for the purpose of supplying public services in capital facilities and maintenance
1,061,291,273 1,015,962,891 1,170,444,841 1,183,956,652
Contributions to beneficiaries and various implementing bodies for implementing comprehensive land claim agreements
202,027,526 197,927,376 203,927,376 210,428,075
Payments to support Indians, Inuit and Innu for the purpose of supplying public services in Indian government support
196,684,313 108,649,697 108,649,697 108,504,517
Payments to support Indians, Inuit and Innu for the purpose of supplying public services in economic development
93,200,218 103,525,429 103,525,429 100,035,530
Contributions to support access to healthy foods in isolated northern communities
57,467,786 53,930,000 56,430,000 53,930,000
Contributions to support the negotiation process for comprehensive, specific, and special claims and self-government initiatives
44,269,048 49,324,000 50,274,000 45,906,340
Contributions under the Aboriginal Business Canada Program
47,402,355 44,816,000 44,816,000 40,016,000
Urban Aboriginal Strategy
10,228,446 0 9,611,552 38,700,980
Contributions to support the building of strong governance, administrative and accountability systems
37,595,142 39,862,400 39,862,400 33,789,830
Transfer Payments to the Government of Yukon for the care and maintenance, remediation and management of the closure of contaminated sites in Yukon
24,946,827 30,565,926 30,565,926 29,840,173
Contribution for promoting the safe use, development, conservation and protection of the North's natural resources
20,524,468 30,204,313 30,673,526 29,216,000
Contributions to support the basic organizational capacity of representative Aboriginal organizations
28,448,914 17,963,331 17,963,331 17,963,331
Contributions to First Nations for the management of contaminated sites
17,493,315 18,371,628 18,371,628 17,487,108
Contributions to implement the First Nations Land Management Act
9,981,331 9,851,892 9,851,892 16,951,892
Contributions to support the Aboriginal Economic Development Strategic Partnerships Initiative
14,145,561 14,450,000 14,450,000 14,450,000
Federal Interlocutor's Contribution Program
13,985,744 13,504,000 13,504,000 13,504,000
Contributions to First Nations Institutions for the purpose of enhancing good governance
10,071,861 12,434,000 12,434,000 12,434,000
Contributions to Indian Bands for Land Management Capacity Building
8,488,142 11,004,920 11,004,920 11,588,820
Contributions for the purpose of consultation and policy development
27,233,485 29,327,193 29,327,193 11,426,128
Contributions for emergency management assistance for activities on reserves
161,258,765 9,736,000 30,315,525 9,736,000
Contributions to Indian bands for registration administration
4,923,776 8,290,378 8,290,378 8,347,796
Contributions to First Nations, their organizations, provinces and third parties for Interim Measures and British Columbia Treaty Related Measures
3,713,064 9,425,700 9,425,700 7,910,000
Contributions to Indian bands for land and estates management
8,440,825 6,974,645 7,051,925 6,695,354
Contributions to Indspire
817,000 817,000 817,000 817,000
Contributions for enhancing the financial management capability and networking facilities of the Government of Nunavut
2,723,200 1,365,000 1,365,000 800,000
Contributions to provincially and/or regionally based Treaty Commissions
2,663,000 750,000 750,000 750,000
Contributions to the Inuit Art Foundation for the purpose of assisting Inuit artists and artisans from the Northwest Territories, Nunavut, Northern Quebec and Labrador in the development of their professional skills and marketing of their art
458,000 458,000 458,000 458,000
Transfer payments to the Government of Yukon for the remediation of the Marwell Tar Pit Site to support the Contaminated Sites Program
139,200 129,800 129,800 250,000
Contributions for promoting the political, social and scientific development of Canada's three territories
3,511,096 179,000 179,000 179,000
Contribution for Inuit counselling in the South
80,000 80,000 80,000 80,000
Total Contributions 5,398,027,590 5,097,695,484 5,325,965,004 5,349,544,227
Total 6,439,804,240 6,448,300,935 6,861,406,622 6,400,754,745

Indian Residential Schools Truth and Reconciliation Commission

Raison d’être

The Minister of Aboriginal Affairs and Northern Development is responsible for the Indian Residential Schools Truth and Reconciliation Commission (TRC). The goals are:

  • acknowledge and record the experiences, impacts and consequences of the Indian Residential School (IRS) system on former students, their families, communities, former school employees;
  • witness, support, promote and facilitate truth and reconciliation events at both the national and community levels;
  • promote awareness and educate Canadians about the IRS system and its impacts;
  • identify sources and create a historical record of the IRS system and legacy, by conducting research and establishing a National Research Centre. The record shall be preserved and made accessible to the public for future study and use; and
  • produce a report, including any recommendations to government.

Organizational Estimates

Figure 75. Organizational Estimates - Budgetary - Indian Residential Schools Truth and Reconciliation Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 163. Organizational Estimates (dollars) - Indian Residential Schools Truth and Reconciliation Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
30 Program expenditures
18,621,980 7,440,000 7,440,000 9,594,766
Total voted
18,621,980 7,440,000 7,440,000 9,594,766
Total Statutory
623,173 264,000 264,000 92,179
Total budgetary 19,245,153 7,704,000 7,704,000 9,686,945

Highlights

Indian Residential Schools Truth and Reconciliation Commission is estimating budgetary expenditures of $9.7 million in 2013-14. Of this amount, $9.6 million requires approval by Parliament. The remaining $92.2 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

The increase in Main Estimates is mainly explained by the timing of work to accomplish the Commission’s main activities. TRC has received, on June 2008, a five year mandate for which it received $66 million. The initial funding was based on a high level of activity in the first two years and a decrease thereafter. However, activities were slower than anticipated in the first two years of operation and funds were not spent as budgeted. Therefore a reprofile was requested and granted to increase funds in 2013-2014 to help meet operational obligations until the end of the mandate scheduled for June 2014. Also, TRC has a special authority to carry-forward its entire unspent budget to the following fiscal year. Therefore the 2012-2013 carry-forward will be added to the existing $9.7 million budget for 2013-2014.

Further details can be found in the Commission’s Report on Plan and Priorities.

Expenditures by Strategic Outcome and Program

Table 164. Expenditures by Strategic Outcome and Program - Budgetary - Indian Residential Schools Truth and Reconciliation Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Disclosure and recognition of the truth regarding Indian Residential Schools furthers healing and reconciliation for the individuals and communities affected.
Truth and Reconciliation
16,084,837 6,154,000 6,780,860
The following program supports all strategic outcomes within this organization.
Internal Services
3,160,316 1,550,000 2,906,085
Total 19,245,153 7,704,000 9,686,945

Industry

Raison d’être

Industry Canada’s mission is to foster a growing, competitive, knowledge-based Canadian economy. The Department works with Canadians throughout the economy, and in all parts of the country, to improve conditions for investment, improve Canada’s innovation performance, increase Canada’s share of global trade, and build an efficient and competitive marketplace. Industry Canada’s mandate is to help make Canadian industry more productive and competitive in the global economy, thus improving the economic and social well-being of Canadians.

Organizational Estimates

Figure 76. Organizational Estimates - Budgetary - Industry

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 77. Organizational Estimates - Non-budgetary - Industry

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 165. Organizational Estimates (dollars) - Industry
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
403,765,189 320,477,324 388,974,165 306,711,937
5 Capital expenditures
13,978,234 7,139,351 16,902,251 16,293,797
10 Grants and contributions
654,278,419 724,565,325 794,946,571 622,427,084
Total voted
1,072,021,842 1,052,182,000 1,200,822,987 945,432,818
Total Statutory
374,688,338 253,092,060 272,051,660 214,792,638
Total budgetary 1,446,710,180 1,305,274,060 1,472,874,647 1,160,225,456
Non-budgetary
Voted
L15 Payments pursuant to subsection 14(2) of the Department of Industry Act
0 300,000 300,000 300,000
L20 Loans pursuant to paragraph 14(1)(a) of the Department of Industry Act
0 500,000 500,000 500,000
Total voted
0 800,000 800,000 800,000
Total non-budgetary 0 800,000 800,000 800,000

Highlights

Industry is estimating budgetary expenditures of $1.2 billion in 2013-14. Of this amount, $945 million requires approval by Parliament. The remaining $215 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

For further details on how these funds will be used, please refer to Industry Canada’s 2013-14 Report on Plans and Priorities.

The 2013-14 Main Estimates present an overall decrease of $145 million compared to 2012-13. The main funding decreases are the result of:

  • the sunset of three Grants and Contributions programs: the Canada Foundation for Innovation, which is now being delivered as a contribution program ($82 million); the Canadian Youth Business Foundation ($10 million) and the Computers for Schools program and its Youth Employment Strategy component ($7.9 million);
  • reductions to Grants and Contributions programs to align payments to the approved cash flow requirements of recipients under the Automotive Innovation Fund ($64.1 million), Genome Canada ($17.5 million) and the Structured Financing Facility Program ($10.3 million), which is in its last year of delivery;
  • a reduction of $17.1 million for adjustments to projected payments to lenders in respect of claims for loans made under the Canada Small Business Financing Act; and
  • savings identified as part of government’s ongoing strategic review of departmental spending ($7.6 million) and the Budget 2012 Spending Review ($6.1 million).

These decreases are partially offset by the following increases:

  • new funding of $49.2 million stemming from Budget 2012 for Canarie, Genome Canada and the Canadian Institute for Advanced Research;
  • new funding of $14.7 million announced in previous Budgets for the Perimeter Institute for Theoretical Physics and Broadband Canada: Connecting Rural Canadians as per approved cash flow requirements for satellite projects;
  • new funding of $7 million for collective bargaining adjustments; and
  • an increase of $6.7 million required by the Canadian Intellectual Property Office, as part of a strategy to upgrade the organization's IT infrastructure.
Explanation of variances for 2012-13

Industry Canada showed asignificant increase to its Estimates during 2012-13. This is a recurring occurrence for the department, for the following reasons:

  • Industry Canada is partly funded from royalty payments it collected in the previous year. These can only be accessed through Supplementary Estimates, once amounts collected have been officially validated; and
  • every year, Industry Canada accesses new funding stemming from Budget announcements through Supplementary Estimates. In 2012-13, the department accessed new funding for the Perimeter Institute for Theoretical Physics, the Youth Employment Strategy, Canarie, the Canadian Institute for Advanced Research and Genome Canada. Additionally in 2012-13, Industry Canada accessed deferred funding for the Knowledge Infrastructure Program to complete projects under the Economic Action Plan.

Expenditures by Strategic Outcome and Program

Table 166. Expenditures by Strategic Outcome and Program - Budgetary - Industry
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Advancements in Science and Technology, Knowledge, and Innovation Strengthen the Canadian Economy.
Industrial Research and Development Financing
332,865,598 403,228,278 332,526,112
Science, Technology and Innovation Capacity
440,838,152 336,607,555 300,804,369
Information and Communication Technologies Research and Innovation
44,920,362 36,632,119 34,817,205
Canadian Businesses and Communities are Competitive.
Small Business Research, Advocacy and Services
99,038,194 133,497,930 102,258,916
Community Economic Development
153,211,215 75,651,151 65,318,795
Industrial Competitiveness and Capacity
39,598,155 52,483,960 36,145,038
The Canadian Marketplace is Efficient and Competitive.
Spectrum, Telecommunications and the Online Economy
91,353,868 85,508,278 82,684,445
Marketplace Frameworks and Regulations
39,051,648 52,297,948 56,648,225
Competition Law Enforcement
49,936,642 47,467,321 44,242,595
Consumer Affairs
4,820,367 4,567,520 4,536,406
The following program supports all strategic outcomes within this organization.
Internal Services
151,075,979 77,332,000 100,243,350
Total 1,446,710,180 1,305,274,060 1,160,225,456

Table 167. Expenditures by Strategic Outcome and Program - Non-budgetary - Industry
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canadian Businesses and Communities are Competitive.
Industrial Competitiveness and Capacity
0 800,000 800,000
Total 0 800,000 800,000

Listing of the 2013-14 Transfer Payments

Table 168. Listing of the 2013-14 Transfer Payments - Industry
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grant to the Institute of Quantum Computing
5,000,000 5,500,000 5,500,000 6,000,000
Grant to the International Telecommunication Union, Geneva, Switzerland
6,461,251 6,808,000 6,808,000 4,808,000
Grant to the Internal Trade Secretariat Corporation
262,500 550,000 550,000 550,000
Grant to the Organisation for Economic Co-operation and Development
125,000 500,000 520,000 500,000
Grant to the Radio Advisory Board of Canada
85,000 85,000 85,000 85,000
Total Voted Grants
11,933,751 13,443,000 13,463,000 11,943,000
Total Statutory
25,510,400 49,500,000 49,500,000 13,800,000
Total Grants 37,444,151 62,943,000 62,963,000 25,743,000
Contributions
Contributions under the Strategic Aerospace and Defence Initiative
163,674,803 171,995,000 205,127,000 218,491,430
Contributions under the Canada Foundation for Innovation
75,000,000 147,000,000 147,000,000 167,000,000
Contributions under the Bombardier CSeries Program
64,369,000 65,955,000 65,955,000 55,412,000
Contributions under the Automotive Innovation Fund
67,137,331 108,088,750 108,088,750 45,232,771
Contributions under the Northern Ontario Development Program
33,815,723 37,300,000 38,600,000 37,100,000
Contributions to CANARIE Inc.
0 0 12,600,000 23,000,000
Contributions to Genome Canada
0 0 3,800,000 21,200,000
Contributions under the Broadband Connecting Rural Canadian Program
60,496,766 5,400,000 5,400,000 10,100,000
Contributions to the Perimeter Institute for Theoretical Physics
0 0 10,000,000 10,000,000
Contributions under the Community Futures Program
8,360,008 8,360,008 8,360,008 8,360,008
Contributions under the Technology Partnerships Canada Program
25,193,716 40,000,000 40,000,000 5,000,000
Contributions to the Canadian Institute for Advanced Research
0 0 5,000,000 5,000,000
Contributions under the Structured Financing Facility
0 12,000,000 12,000,000 1,700,000
Contributions under the Program for Non-Profit Consumer and Voluntary Organizations
1,654,771 1,690,000 1,690,000 1,690,000
Contributions to the University of Western Ontario for Ivey Centre
1,057,875 1,182,875 1,182,875 1,197,875
Total Voted Contributions
500,759,993 598,971,633 664,803,633 610,484,084
Total Statutory
292,769,050 138,567,000 157,526,600 129,686,000
Total Contributions 793,529,043 737,538,633 822,330,233 740,170,084
Total 830,973,194 800,481,633 885,293,233 765,913,084

International Development Research Centre

Raison d’être

The International Development Research Centre (IDRC) is a Crown corporation created in 1970 by the Parliament of Canada to help developing countries use science and technology to find practical, long-term solutions to the social, economic, and environmental problems they face. IDRC's support is directed toward creating a local research community whose work will build healthier, more equitable, and more prosperous societies. IDRC often joins forces with Canadian and international funders to increase the resources going toward research that addresses the needs of developing countries. It also teams up with other Canadian agencies to create opportunities for researchers from Canada and the developing world to collaborate on research of common interest and global importance.

The Minister of Foreign Affairs is responsible for this organization.

Organizational Estimates

Figure 78. Organizational Estimates - Budgetary - International Development Research Centre

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 169. Organizational Estimates (dollars) - International Development Research Centre
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
45 Payments to the International Development Research Centre
237,907,649 241,432,539 241,646,094 225,390,066
Total voted
237,907,649 241,432,539 241,646,094 225,390,066
Total budgetary 237,907,649 241,432,539 241,646,094 225,390,066

Highlights

The International Development Research Centre is estimating budgetary expenditures of $225.4 million in 2013-14, which requires approval by Parliament.

International Development Research Centre’s decrease in appropriations from previous Main Estimates of $16 million is due to the following:

  • a decrease of $15.3 million related to savings identified as part of the Budget 2012 Spending Review;
  • a decrease of $1 million related to the Development Innovation Fund, which aims to support leading-edge global health research that improves the lives of the poor in developing countries by mobilizing the scientific community to address priority areas for health research, and by the use of research findings to address development challenges; and
  • an increase of $0.3 million towards the next phase of a transfer agreement for the funding of the Global Health Research Initiative.

Expenditures by Strategic Outcome and Program

Table 170. Expenditures by Strategic Outcome and Program - Budgetary - International Development Research Centre
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Stronger capacity in developing countries to research and propose solutions that support sustainable and equitable development and poverty reduction.
Research on Development Challenges
0 172,711,384 161,853,396
Capacity to Do, Use and Manage Research
0 45,909,581 42,428,310
The following program supports all strategic outcomes within this organization.
Internal Services
0 22,811,574 21,108,360
Funds not allocated to the 2013-14 Program Alignment Architecture 237,907,649 0 0
Total 237,907,649 241,432,539 225,390,066

International Joint Commission (Canadian Section)

Raison d’être

The International Joint Commission's mandate is prompt and effective prevention and/or resolution of potential disputes under the Boundary Water Treaty and Great Lakes Water Quality Agreement to ensure they have no negative impact on Canada-US relations.

The Minister of Foreign Affairs is responsible for this organization.

Organizational Estimates

Figure 79. Organizational Estimates - Budgetary - International Joint Commission (Canadian Section)

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 171. Organizational Estimates (dollars) - International Joint Commission (Canadian Section)
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
50 Program expenditures
7,577,459 6,044,117 6,044,117 6,106,452
Total voted
7,577,459 6,044,117 6,044,117 6,106,452
Total Statutory
473,637 631,685 631,685 635,353
Total budgetary 8,051,096 6,675,802 6,675,802 6,741,805

Highlights

The International Joint Commission (IJC) is estimating budgetary expenditures of $6.7 million in 2013-14. Of this amount, $6.1 million requires approval by Parliament. The remaining $635.4 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

Under the International Watersheds Initiative there are a number of strategic efforts underway: hydrographic data harmonization in transboundary basins, binational water quality modelling in the Red-Souris basins, and an adaptive management strategy for the Great Lakes-St Lawrence system. In addition to these major initiatives, there are numerous smaller projects that are being completed that are helping to anticipate, prevent and resolve water-related issues at the local level before they develop into international issues.

The IJC is also implementing a Plan of Study for Review of the Orders for the Rainy River and Namakan Reservoir system. There are six projects being led on the Canadian side that addresses a range of issues and involve: developing hydrologic, hydraulic and habit modelling in the system, evaluating ice development and jams, and assessing flooding potential.

Expenditures by Strategic Outcome and Program

Table 172. Expenditures by Strategic Outcome and Program - Budgetary - International Joint Commission (Canadian Section)
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Prompt and effective prevention and/or resolution of potential disputes under the Boundary Water Treaty and Great Lakes Water Quality Agreement to ensure they have no negative impact on Canada-US relations.
Boundary Waters Treaty
6,084,112 4,467,530 4,541,805
Great Lakes Water Quality Agreement
1,966,984 2,208,272 2,200,000
Total 8,051,096 6,675,802 6,741,805

Justice

Raison d’être

The Department of Justice has the mandate to support the dual roles of the Minister of Justice and the Attorney General of Canada. Under Canada’s federal system, the administration of justice is an area of shared jurisdiction between the federal government and the provinces and territories. The Department supports the Minister of Justice in his responsibilities for 49 statutes and areas of federal law by ensuring a bilingual and bijural national legal framework principally within the following domains: criminal justice (including youth criminal justice), family justice, access to justice, Aboriginal justice, public law and private international law. The Department also supports the Attorney General as the chief law officer of the Crown, both in terms of the ongoing operations of government and of the development of new policies, programs and services for Canadians. The Department provides legal advice to federal government departments and agencies, represents the Crown in civil litigation and before administrative tribunals, and drafts legislation.

Organizational Estimates

Figure 80. Organizational Estimates - Budgetary - Justice

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 173. Organizational Estimates (dollars) - Justice
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
284,965,006 245,593,142 246,176,837 235,985,718
5 Grants and contributions
381,614,514 368,798,556 391,677,223 341,635,223
Total voted
666,579,520 614,391,698 637,854,060 577,620,941
Total Statutory
78,428,245 80,167,007 80,167,007 79,855,826
Total budgetary 745,007,765 694,558,705 718,021,067 657,476,767

Highlights

The Department of Justice is estimating net budgetary expenditures of $657.5 million in 2013-14, of which $341.6 million is for expenditures linked to Grants and Contributions; and $315.8 million is for the departmental operating expenditures (including Employee Benefits Plan). An additional $296.2 million in operating expenditures will be spent in 2013-14, associated with the department’s Net Vote Authority. As the primary legal services provider to other government departments and agencies, the Department of Justice collects and spends revenue generated in the provision of services to other government departments as part of its Vote 1 authority. In departmental reporting, these revenues reduce total departmental authorities and expenditures.

With the funds anticipated with these Main Estimates the Department of Justice will fulfill three distinctive roles within the Government of Canada. It acts as:

  • a policy department with broad responsibilities for overseeing all matters relating to the administration of justice that fall within the federal domain in this capacity, it helps to ensure a fair, relevant and accessible justice system for all Canadians;
  • a provider of a range of legal advisory, litigation and legislative services to government departments and agencies; and
  • a central agency responsible for supporting the Minister in advising Cabinet on all legal matters.

For more detailed information consult the Department of Justice 2013-14 Report on Plans and Priorities.

The Department of Justice’s net spending will decrease by $37.1 million from the previous Main Estimates. The primary changes include:

  • a decrease of $60.2 million due to savings identified as part of the Budget 2012 Spending Review;
  • a decrease of $5.0 million due to the sunsetting of the funding of the Initiative in Support of Access to Justice in Both Official Languages;
  • an increase of $2.9 million in funding for various collective agreements;
  • an increase of $4.0 million to support the legislative and regulatory provisions related to the Protecting Canada’s Immigration System Act, namely enhancing cessation and vacation activities;
  • an increase of $7.5 million in funding for activities which support the national security inadmissibility initiative and Division 9 cases under the Immigration and Refugee Protection Act (IRPA); and
  • an increase of $14.4 million for the renewal of funding for the delivery of immigration and refugee legal aid in provinces and territories and the management of court-ordered counsel in federal prosecutions.

There has been a steady decrease in the departmental total authorities from 2011-12 to 2013-14.

In 2011-12, the Department of Justice had total net spending of $745.01 million. This included expenditures linked to funding received from Treasury Board Central Votes. In 2011-12 the Department of Justice received a total of $61.1 million in Treasury Board Central Votes for Paylist Requirements, Operating Budget Carry Forward and Compensation Adjustments. These expenditures are excluded from the 2012-13 Estimates to Date and the 2013-14 Main Estimates.

In support of the Government’s Economic Action Plan, the Department of Justice has committed to achieving savings of $67.5 million over a three-year implementation period; $12.3 million and $60.2 million of which will be implemented in 2012-13 and 2013-14 respectively.

As part of these measures, Grants and Contributions spending will be reduced by $38.8 million by 2013-14, the biggest reduction being associated with the Youth Justice Services Funding Program which will be funded at a level of $141.7 million annually effective April 1, 2013.

As demand for legal services continues to fluctuate, the profile of its Total Authorities has changed in recent years. The 2008-09 total authority available to use equalled $773.2 million versus the planned 2013-14 Main Estimates of $657.5 million. The trend shows a decrease of 10.8 percent in base budget while the Net Vote Authority (NVA) increased from $200.5 million to $296.2 million or 47.7 percent. While the Department’s resources related to the costs of legal services were reduced as Justice underwent its Strategic Review in 2008, the NVA has grown largely due to the increase in demand for legal services and the increase in the salary cost related to the implementation of collective agreements, notably that of counsel.

Expenditures by Strategic Outcome and Program

Table 174. Expenditures by Strategic Outcome and Program - Budgetary - Justice
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A fair, relevant and accessible Canadian justice system.
Stewardship of the Canadian Legal Framework
426,666,083 408,698,222 380,483,738
Office of the Federal Ombudsman for Victims of Crime
1,248,282 1,303,097 1,311,790
A federal government that is supported by high quality legal services.
Legal Services to Government Program
171,563,310 192,932,623 192,294,014
The following program supports all strategic outcomes within this organization.
Internal Services
145,530,090 91,624,763 83,387,225
Total 745,007,765 694,558,705 657,476,767

Listing of the 2013-14 Transfer Payments

Table 175. Listing of the 2013-14 Transfer Payments - Justice
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grants from the Victims Fund
977,052 2,850,000 3,250,000 2,850,000
Grants in support of the Youth Justice Fund
180,007 730,000 730,000 679,655
National Judicial Institute
268,345 268,345 268,345 268,345
Canadian Association of Provincial Court Judges
100,000 100,000 100,000 100,000
Grants under the Access to Justice in both Official Languages Support Fund
28,226 50,000 50,000 50,000
Canadian Society for Forensic Science
50,000 50,000 50,000 50,000
Uniform Law Conference of Canada, Grants - Administration Grant
50,000 50,000 50,000 50,000
Grants in support of the Supporting Families Fund
10,000 50,000 50,000 50,000
Canadian Association of Chiefs of Police for the Law Amendments Committee
25,000 25,000 25,000 25,000
Total Grants 1,688,630 4,173,345 4,573,345 4,123,000
Contributions
Contributions to the provinces and territories in support of the youth justice services
177,302,415 177,302,415 177,302,415 141,692,415
Contributions to the provinces to assist in the operation of legal aid systems
119,827,507 108,327,507 119,827,507 120,327,507
Contributions in support of the Supporting Families Fund
15,989,910 15,950,000 15,950,000 15,950,000
Contributions to the provinces and territories in support of the youth justice services - Intensive Rehabilitative Custody and Supervision Program
10,701,290 11,048,000 11,048,000 11,048,000
Contributions to support the implementation of official languages requirements under the Contraventions Act
4,929,750 9,094,900 9,094,900 9,094,900
Contributions from the Victims Fund
6,922,787 7,336,556 8,336,556 7,253,223
Contributions to the provinces under the Aboriginal Courtwork Program
5,411,363 4,911,363 4,911,363 4,911,363
Contributions for Access to Justice Services to the Territories (being Legal Aid, Aboriginal Courtwork and Public Legal Education and Information Services)
4,856,593 4,856,593 4,856,593 4,856,593
Contributions in support of the Youth Justice Fund
2,752,284 4,275,000 4,275,000 3,825,345
Drug Treatment Court Funding Program
3,630,407 3,631,276 3,631,276 3,631,276
Contributions under the Aboriginal Justice Strategy Fund
11,942,714 2,900,000 12,240,000 2,900,000
Contributions in support of Public Security and Anti-Terrorism - Legal Aid
2,811,080 2,000,000 2,880,000 2,880,000
Contributions under the Access to Justice in Both Official Languages Support Fund
6,110,114 6,842,845 6,842,845 2,842,845
Contributions under the Justice Partnership and Innovation Program
3,228,634 3,068,101 3,068,101 2,568,756
Contributions in support of Federal Court Ordered Counsel Cases
1,882,213 0 1,650,000 1,650,000
Contributions under the Special Advocates Program
1,088,483 0 1,200,000 1,200,000
Integrated Market Enforcement Teams Reserve Fund
61,719 2,250,000 2,250,000 550,000
Contributions to the Hague Conference on Private International Law
282,278 250,000 250,000 250,000
Contributions to the International Institute for the Unification of Private Law (UNIDROIT)
161,798 80,000 80,000 80,000
Total Contributions 379,893,339 364,124,556 389,694,556 337,512,223
Total 381,581,969 368,297,901 394,267,901 341,635,223

Library and Archives of Canada

Raison d’être

The Minister of Canadian Heritage and Official Languages is responsible for Library and Archives Canada.

The mandate of Library and Archives Canada under the Library and Archives of Canada Act is to:

  • preserve the documentary heritage of Canada for the benefit of present and future generations;
  • serve as a source of enduring knowledge accessible to all, contributing to the cultural, social, and economic advancement of Canada as a free and democratic society;
  • facilitate cooperation among Canadian communities involved in the acquisition, preservation, and diffusion of knowledge; and
  • serve as the continuing memory of the Government of Canada and its institutions.

Organizational Estimates

Figure 81. Organizational Estimates - Budgetary - Library and Archives of Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 176. Organizational Estimates (dollars) - Library and Archives of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
55 Operating expenditures
98,815,438 87,115,456 87,740,370 85,212,191
60 Capital expenditures
643,500 19,352,500 19,352,500 2,956,827
Total voted
99,458,938 106,467,956 107,092,870 88,169,018
Total Statutory
12,562,425 11,275,573 11,275,573 10,177,677
Total budgetary 112,021,363 117,743,529 118,368,443 98,346,695

Highlights

Library and Archives Canada is estimating budgetary expenditures of $98.3 million in 2013-14. Of this amount, $88.2 million requires approval by Parliament. The remaining $10.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

An overall decrease of $19.4 million between the 2012-13 and 2013-14 Main Estimates is mainly due to the following: An increase of $2.4 million from Public Works and Government Services Canada as a result of Library and Archives Canada program space consolidation and rationalization efforts; an increase of $1.2 million for collective agreements; a decrease of $16.4 million for the conversion of a facility in Gatineau, Quebec to a high density shelving Collection Storage Facility and; a decrease of $6.6 million due to savings identified as part of the Budget 2012 Spending Review.

Expenditures by Strategic Outcome and Program

Table 177. Expenditures by Strategic Outcome and Program - Budgetary - Library and Archives of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canada’s continuing memory is documented and accessible to current and future generations.
Exploration of Documentary Resources
36,826,141 34,346,203 29,950,151
Preservation of Continuing Memory
16,058,161 31,886,273 21,288,244
Documentation of the Canadian Experience
11,856,684 15,914,139 14,236,034
Current government information is managed to support government accountability.
Collaboration in the management of government records
8,094,103 2,411,688 7,232,371
Development of Regulatory Instruments and Recordkeeping Tools
2,437,463 5,132,592 3,060,327
The following program supports all strategic outcomes within this organization.
Internal Services
36,748,811 28,052,634 22,579,568
Total 112,021,363 117,743,529 98,346,695

Listing of the 2013-14 Transfer Payments

Table 178. Listing of the 2013-14 Transfer Payments - Library and Archives of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
International Serials Data System
27,523 25,000 25,000 25,000
International Federation of Library Associations and Institutions
9,510 11,000 11,000 11,000
Total Grants 37,033 36,000 36,000 36,000
Total 37,033 36,000 36,000 36,000

Library of Parliament

Raison d’être

Formally established under the Parliament of Canada Act, the Library of Parliament’s efforts in support of an informed and accessible Parliament pre-date Confederation.

The Library provides Senators, MPs, and parliamentary committees with the independent, non-partisan information they need to examine the issues of the day, consider legislation and hold the government accountable. It preserves Parliament’s rich documentary heritage while optimizing access to its important collections. It also welcomes hundreds of thousands of visitors to Parliament each year, and offers interpretive tours and educational programs and products to help the public understand Parliament’s role in our democratic system and the important work parliamentarians do.

The Speakers of the Senate and the House of Commons are vested with the direction and control of the Library of Parliament in accordance with the Parliament of Canada Act.

Organizational Estimates

Figure 82. Organizational Estimates - Budgetary - Library of Parliament

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 179. Organizational Estimates (dollars) - Library of Parliament
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
10 Program expenditures
36,369,707 37,496,080 39,331,080 37,817,080
Total voted
36,369,707 37,496,080 39,331,080 37,817,080
Total Statutory
4,937,897 5,134,976 5,134,976 5,132,478
Total budgetary 41,307,604 42,631,056 44,466,056 42,949,558

Highlights

The Library of Parliament is estimating budgetary expenditures of $42.9 million in 2013-14. Of this amount, $37.8 million requires approval by Parliament. The remaining $5.1 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

Planned expenditures for the Library of Parliament have remained approximately the same since 2010-11. Adjustments made to the 2013-14 Main Estimates reflect a 0.75% increase applied to the operating budget of the Library to include economic increases that come into effect in the fiscal year. Furthermore, the employee benefit plans contribution rate has been adjusted to 17.4% (from 17.6%), as determined by the Treasury Board.

The Library continues to build on the tradition of service while responding to the challenges of a 21st-century Parliament. The Library’s professional staff is committed to meeting the evolving needs of parliamentarians for timely and authoritative information, research and analysis.

This information should be read in conjunction with the Library’s Strategic Outlook 2012-2017.

Expenditures by Strategic Outcome and Program

Table 180. Expenditures by Strategic Outcome and Program - Budgetary - Library of Parliament
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
An Informed and Accessible Parliament.
Information Support for Parliament
32,117,273 33,470,056 33,393,055
The following program supports all strategic outcomes within this organization.
Internal Services
9,190,331 9,161,000 9,556,503
Total 41,307,604 42,631,056 42,949,558

Marine Atlantic Inc.

Raison d’être

Marine Atlantic Inc. (MAI) is a parent Crown Corporation created through the Marine Atlantic Acquisition Authorization Act, 1986 and replaced Canadian National Marine in providing a year-round constitutionally mandated ferry service between North Sydney, Nova Scotia and Port aux Basques, Newfoundland and Labrador (NL). This is the only constitutionally mandated ferry service in Canada. The Corporation also operates a non-mandated, seasonal service between North Sydney and Argentia, NL. MAI carries over 25 percent of all non-resident visitors to NL, as well as 50 percent of freight and 90 percent of perishables and time sensitive goods. The service is considered vital as infrastructure for businesses across Canada that are involved in the regional economy and for the movement of people on and off the island of Newfoundland. The Minister of Transport, Infrastructure and Communities is responsible for this organization.

Organizational Estimates

Figure 83. Organizational Estimates - Budgetary - Marine Atlantic Inc.

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 181. Organizational Estimates (dollars) - Marine Atlantic Inc.
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
30 Payments to Marine Atlantic Inc.
183,290,595 185,376,000 185,376,000 154,430,000
Total voted
183,290,595 185,376,000 185,376,000 154,430,000
Total budgetary 183,290,595 185,376,000 185,376,000 154,430,000

Highlights

Marine Atlantic Inc. is estimating budgetary expenditures of $154.4 million in 2013-14, which requires approval by Parliament.

A net decrease of $30.9 million from 2012 -13 Main Estimates is due to a decrease of $15.0 million in operating funds and a decrease of $15.9 million in capital funding. The major changes are:

  • A decrease of $5.6 million in operational requirements related to cost efficiencies and revenue enhancements related to the implementation of MAI’s Revitalization Strategy;
  • A decrease of $4.2 million in operating costs stemming from Strategic Review 2010;
  • A decrease of $3.0 million as a result of reduced charter fees;
  • A decrease of $2.2 million in operating costs related to savings identified as part of the Budget 2012 spending review; and
  • A decrease of $15.9 million in capital as many of the projects of MAI’s multi-year shore-based infrastructure renewal program are completed, combined with the rescheduling of specific capital projects following revisions to the project requirements. This includes $7.4 million in funds reprofiled from 2010-11 and 2011-12.

Expenditures by Strategic Outcome and Program

Table 182. Expenditures by Strategic Outcome and Program - Budgetary - Marine Atlantic Inc.
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A safe, reliable, efficient, affordable and environmentally responsible ferry service between the Island of Newfoundland and the Province of Nova Scotia.
Ferry Services
0 185,376,000 154,430,000
Funds not allocated to the 2013-14 Program Alignment Architecture 183,290,595 0 0
Total 183,290,595 185,376,000 154,430,000

Military Police Complaints Commission

Raison d’être

On behalf of all Canadians, the Military Police Complaints Commission exists to provide greater public accountability by the military police and the chain of command in relation to military police activities. The Commission derives its mandate from Part IV of Canada's National Defence National Defence Act. The Minister of National Defence is responsible for this organization.

Organizational Estimates

Figure 84. Organizational Estimates - Budgetary - Military Police Complaints Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 183. Organizational Estimates (dollars) - Military Police Complaints Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
25 Program expenditures
4,666,944 4,271,363 8,286,589 5,270,441
Total voted
4,666,944 4,271,363 8,286,589 5,270,441
Total Statutory
255,976 302,357 302,357 344,630
Total budgetary 4,922,920 4,573,720 8,588,946 5,615,071

Highlights

The Military Police Complaints Commission is estimating budgetary expenditures of $5.6 million in 2013-14. Of this amount, $5.3 million requires approval by Parliament. The remaining $344.6 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Commission’s base budget is approximately $3.5 million.

The 2013-14 Main Estimates include incremental funding of:

  • $1.8 million for the Fynes Public Interest Hearing; and
  • $265.9 thousand for a Conduct Review related to a multi-jurisdictional investigation.

Expenditures by Strategic Outcome and Program

Table 184. Expenditures by Strategic Outcome and Program - Budgetary - Military Police Complaints Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Conduct complaints against the Military Police and interference complaints by the Military Police are resolved in a fair and timely manner, and recommendations made are implemented by the Department of National Defence and/or the Canadian Forces.
Complaints Resolution
2,715,375 3,170,557 4,215,191
The following program supports all strategic outcomes within this organization.
Internal Services
2,207,545 1,403,163 1,399,880
Total 4,922,920 4,573,720 5,615,071

National Arts Centre Corporation

Raison d’être

The Minister of Canadian Heritage and Official Languages is responsible for this organization.

The National Arts Centre Corporation was established in 1966 pursuant to the National Arts Centre Act with the mandate to operate and maintain the National Arts Centre, develop the performing arts in the national capital region, and assist the Canada Council for the Arts in the development of the performing arts elsewhere in Canada. The Corporation arranges and sponsors performing arts activities; encourages and assists the development of performing arts companies; arranges or sponsors web, radio and television broadcasts; provides accommodations for national and local organizations who develop the performing arts in Canada; arranges for performances elsewhere in Canada by resident or non-resident performing arts companies; and arranges for performances outside Canada by resident performing arts companies.

Organizational Estimates

Figure 85. Organizational Estimates - Budgetary - National Arts Centre Corporation

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 185. Organizational Estimates (dollars) - National Arts Centre Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
65 Payments to the National Arts Centre Corporation for operating expenditures
35,781,174 35,631,174 35,706,175 33,796,174
Total voted
35,781,174 35,631,174 35,706,175 33,796,174
Total budgetary 35,781,174 35,631,174 35,706,175 33,796,174

Highlights

The National Arts Centre Corporation is estimating budgetary expenditures of $33.8 million in 2013-14 which require approval by Parliament. Planned expenditures for 2013-14 decrease by approximately $1.8 million (5.2%) from 2012-13 levels due to savings identified as part of the Budget 2012 Spending Review.

The National Arts Centre (NAC) raised its curtains for the first time in 1969. Created by the Parliament of Canada as a Centennial project during the 1960s, the NAC has become Canada’s foremost showcase for the performing arts.

Today the NAC works with thousands of artists from across Canada and around the world and collaborates with dozens of arts organizations across the country. The NAC is strongly committed to being a leader and innovator in each of the performing arts fields in which it works: classical music, English theatre, French theatre, dance, variety and community programming.

It is also at the forefront of youth and education activities, supporting programs for young and emerging artists, presenting programs for young audiences and producing resources and study materials for teachers and students. The NAC is the only multidisciplinary, bilingual performing arts centre in North America and one of the largest in the world.

Expenditures by Strategic Outcome and Program

Table 186. Expenditures by Strategic Outcome and Program - Budgetary - National Arts Centre Corporation
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Strong and dynamic performing arts in the National Capital Region and across Canada.
Programming
0 18,104,653 16,569,659
Accommodation
0 5,894,832 5,894,826
The following program supports all strategic outcomes within this organization.
Internal Services
0 11,631,689 11,331,689
Funds not allocated to the 2013-14 Program Alignment Architecture 35,781,174 0 0
Total 35,781,174 35,631,174 33,796,174

National Battlefields Commission

Raison d’être

The National Battlefields Commission (NBC), as manager of Battlefields Park, enables Canadians to enjoy the first national historic park in Canada and one of the most prestigious urban parks in the world.

The NBC is responsible for the administration, management, conservation and promotion of National Battlefields Park (located in Quebec City) and manages funds allocated for this purpose.

The Commission takes its mandate from the Act respecting the National Battlefields at Quebec, (s.c., 1908, c. 57), passed on March 17, 1908, and its amendments. It reports to Parliament through the Minister of Canadian Heritage and Official Languages.

Organizational Estimates

Figure 86. Organizational Estimates - Budgetary - National Battlefields Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 187. Organizational Estimates (dollars) - National Battlefields Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
70 Program expenditures
7,163,406 7,146,451 7,146,451 6,417,451
Total voted
7,163,406 7,146,451 7,146,451 6,417,451
Total Statutory
2,640,949 2,098,015 2,098,015 2,170,872
Total budgetary 9,804,355 9,244,466 9,244,466 8,588,323

Highlights

Actual spending for the NBC amounted to $ 9,804,355 in 2011-12. To date, planned spending for 2012-13 is $9,471,789, a decrease of $332,566 compared to 2011-12. This difference is mainly due to the following: a decrease in revenue of $415,612, a decrease of $118,278 for the employee benefit plan, an operating budget carry forward of $357,323 and a salary reduction of $130,000. The Main Estimates for 2013-14 will be $8,588,323; a difference of $883,466 compared to 2012-13. This difference is mainly due to savings identified as part of the Budget 2012 Spending Review: decreases in the operating budget of about $599,000 and a cut in wages and employee benefits plan of $156,000 for a total of $755,000.

Additional information can be found in the NBC’s Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 188. Expenditures by Strategic Outcome and Program - Budgetary - National Battlefields Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The Battlefields Park of Quebec is a prestigious, natural, accessible, safe and educational historic and urban site.
Conservation and Development
2,380,733 2,377,336 2,317,336
Public Education and Services
1,065,700 986,150 986,150
The following program supports all strategic outcomes within this organization.
Internal Services
6,357,922 5,880,980 5,284,837
Total 9,804,355 9,244,466 8,588,323

National Capital Commission

Raison d’être

The Minister of Foreign Affairs is responsible for this organization.

The National Capital Commission was created by Parliament in 1959 and pursues the following mandate:

  • to prepare plans for and assist in the development, conservation and improvement of the National Capital Region to ensure that the nature and character of the seat of government reflect its national significance;
  • to organize, sponsor or promote public activities and events in the Region that enrich the cultural and social fabric of Canada, and reflect Canada’s federal character and official languages, as well as the heritage of its people;
  • to coordinate policies and programs related to the organization, sponsorship or promotion of public activities and events by federal departments; and
  • to approve building design and the use of federal lands in the Region.

Additional information can be found in the National Capital Commission's Corporate Plan.

Organizational Estimates

Figure 87. Organizational Estimates - Budgetary - National Capital Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 189. Organizational Estimates (dollars) - National Capital Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
55 Payments to the National Capital Commission for operating expenditures
84,289,995 92,330,834 80,265,835 78,510,834
60 Payments to the National Capital Commission for capital expenditures
23,196,101 32,540,000 45,290,001 37,947,000
Total voted
107,486,096 124,870,834 125,555,836 116,457,834
Total budgetary 107,486,096 124,870,834 125,555,836 116,457,834

Highlights

The National Capital Commission is estimating budgetary expenditures of $116.5 million in 2013-14, which requires approval by Parliament.

A net decrease of $8.4 million in planned spending is mainly due to the following:

  • A net decrease of $13.3 million in operating expenditures related to funding received from the Federal Contaminated Sites Action Plan;
  • A net increase of $3.5 million and a reprofiling from the previous year of $7.7 million related to capital expenditures funded from the Federal Contaminated Sites Action Plan;
  • A net decrease of $5.1 million related to capital funding received for the Official Residences rehabilitation program, further to a multi-year reprofiling from previous years.

Expenditures by Strategic Outcome and Program

Table 190. Expenditures by Strategic Outcome and Program - Budgetary - National Capital Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canada’s Capital Region is of national significance and is a source of pride for Canadians.
Capital Stewardship and Protection
0 74,765,000 66,830,000
Capital Experience
0 23,751,000 22,591,000
Capital Planning
0 4,581,000 2,775,000
The following program supports all strategic outcomes within this organization.
Internal Services
0 21,773,834 24,261,834
Funds not allocated to the 2013-14 Program Alignment Architecture 107,486,096 0 0
Total 107,486,096 124,870,834 116,457,834

National Defence

Raison d’être

On behalf of the people of Canada, the Canadian Armed Forces (CAF) and the Department of National Defence (DND) stand ready to perform three key roles:

  • Defend Canada - by delivering excellence at home;
  • Defend North America - by being a strong and reliable partner with the United States in the defence of the continent; and
  • Contribute to International Peace and Security - by projecting leadership abroad.

The National Defence Act establishes DND and the CAF as separate entities, operating within an integrated National Defence Headquarters, as they pursue their primary responsibility of providing defence for Canada and Canadians.

Organizational Estimates

Figure 88. Organizational Estimates - Budgetary - National Defence

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 89. Organizational Estimates - Non-budgetary - National Defence

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 191. Organizational Estimates (dollars) - National Defence
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
15,039,558,546 14,060,633,021 15,810,509,431 12,839,225,319
5 Capital expenditures
3,255,231,544 4,103,611,138 3,282,674,242 3,623,414,079
10 Grants and contributions
205,008,428 265,292,760 215,367,761 184,691,220
Total voted
18,499,798,518 18,429,536,919 19,308,551,434 16,647,330,618
Total Statutory
1,718,959,343 1,369,591,176 1,369,591,176 1,337,979,763
Total budgetary 20,218,757,861 19,799,128,095 20,678,142,610 17,985,310,381
Non-budgetary
Voted
Authorization for working capital advance account as established by vote L20b, Appropriation Act No. 1, 1976. Limit $120,000,000 (Net)
(6,970,502) 0 0 0
Total voted (6,970,502) 0 0 0
Total non-budgetary (6,970,502) 0 0 0

Highlights

National Defence is estimating budgetary expenditures of $18.0 billion in 2013-14. Of this amount, $16.65 billion requires approval by Parliament. The remaining $1.34 billion represents statutory forecasts that do not require additional approval and are provided for information purposes.

National Defence’s decrease in net authority of $1,813.8 million or approximately 9% from the 2012-13 Main Estimates to the 2013-14 Main Estimates is due to a decrease in operating costs of $1,253.0 million, a decrease in capital costs of $480.2 million, and a decrease in grants, contributions and other transfer payments of $80.6 million. Major factors contributing to the net decrease include:

  • $1,167.4 million for decreases in departmental funding under the 2010 Strategic Review and savings identified as part of the Budget 2012 Spending Review;
  • $832.0 million for the Canada First Defence Strategy. This decrease is the result of the expiry of budgetary spending authorities, which were approved for a three year period between 2010-11 and 2012-13. For 2013-14 and onwards, the department will seek renewed budgetary spending authorities for the Canada First Defence Strategy through the supplementary estimates process;
  • $359.7 million in net adjustments to the spending profile of major capital equipment and infrastructure projects to align financial resources with current project acquisition timelines.

These decreases are offset by the following increases:

  • $340.2 million is an annual funding increase to offset defence-specific inflation;
  • $164.4 million for compensation adjustments to pay and allowances; and
  • $87.0 million in requirements to support Canada's international security operations in Afghanistan.

In the face of new fiscal realities, the department’s focus in 2013-14 is on maintaining a readiness to respond and continuing its excellence in operations, renewal and transformation, equipping the Canadian Armed Forces and supporting the Defence Team, all while maintaining financial affordability.

More information can be found in the department’s 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 192. Expenditures by Strategic Outcome and Program - Budgetary - National Defence
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
National Defence is ready to meet Government Defence Expectations.
Land Readiness
3,626,298,845 3,599,768,204 3,353,033,686
Joint and Common Readiness
2,337,399,099 2,347,012,158 2,175,664,165
Maritime Readiness
2,297,719,990 2,290,638,435 2,048,616,509
Aerospace Readiness
1,908,490,604 1,911,011,544 1,726,717,275
Resources are acquired to meet Government Defence Expectations.
Equipment Acquisition and Disposal
2,381,603,598 2,928,373,976 2,603,394,405
Recruiting of Personnel and Initial Training
1,071,324,077 1,184,910,271 1,029,591,561
Real Property Infrastructure Acquisition and Disposal
481,571,883 523,828,971 534,589,958
Defence Science and Technology
399,824,973 296,820,960 278,337,300
Defence operations improve peace, stability and security wherever deployed.
International Peace, Stability and Security
1,980,673,043 1,538,875,916 1,327,691,159
Situational Awareness
599,458,841 396,047,270 381,849,792
Canadian Peace, Stability and Security
336,916,948 295,702,831 299,506,975
Continental Peace, Stability and Security
202,579,814 184,686,644 180,550,702
Care and Support to the Canadian Forces and Contribution to Canadian Society.
Defence Team Personnel Support
1,002,922,888 707,134,614 690,425,305
Canadian Identity
369,853,192 349,477,943 328,000,834
Environment Protection and Stewardship
126,245,745 128,954,681 108,669,088
Non-Security Support
17,316,541 5,627,608 2,310,116
The following program activity supports all strategic outcomes within this organization.
Internal Services
1,078,557,780 1,110,256,069 916,361,551
Total 20,218,757,861 19,799,128,095 17,985,310,381

Table 193. Expenditures by Strategic Outcome and Program - Non-budgetary - National Defence
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Resources are acquired to meet Government Defence Expectations.
Recruiting of Personnel and Initial Training
0
National Defence is ready to meet Government Defence Expectations.
Maritime Readiness
0
Land Readiness
0
Aerospace Readiness
0
Joint and Common Readiness
0
Defence operations improve peace, stability and security wherever deployed.
Situational Awareness
0
Continental Peace, Stability and Security
0
International Peace, Stability and Security
0
Care and Support to the Canadian Forces and Contribution to Canadian Society.
Defence Team Personnel Support
0
Total (6,970,502) 0 0

Listing of the 2013-14 Transfer Payments

Table 194. Listing of the 2013-14 Transfer Payments - National Defence
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Named Grant to the Institute for Environmental Monitoring and Research
1,500,000 1,500,000 1,500,000 1,500,000
Grants in support of the Defence Engagement Program
2,240,715 500,000 500,000 500,000
Class Grant Program to the National Offices of the Cadet Leagues of Canada: Navy League of Canada
418,000 426,000 426,000 434,000
Class Grant Program to the National Offices of the Cadet Leagues of Canada: Army Cadet League of Canada
418,000 426,000 426,000 434,000
Class Grant Program to the National Offices of the Cadet Leagues of Canada: Air Cadet League of Canada
418,000 426,000 426,000 434,000
Grant to the Royal Canadian Naval Benevolent Fund
25,300 25,700 25,700 25,700
Total Voted Grants
5,020,015 3,303,700 3,303,700 3,327,700
Total Statutory
44,918 46,600 46,600 24,100
Total Grants 5,064,933 3,350,300 3,350,300 3,351,800
Contributions
North Atlantic Treaty Organization Contribution Program: NATO Military Budget (NATO Programs)
102,879,072 137,203,000 137,203,000 99,491,000
North Atlantic Treaty Organization Contribution Program: NATO Security Investment Program (NATO Programs)
12,122,106 60,320,000 60,320,000 51,706,000
Contributions in Support of the Military Training and Cooperation Program
10,766,777 11,600,000 11,600,000 11,289,000
Contributions in support of the Capital Assistance Program
2,375,000 5,450,000 5,450,000 5,450,000
Contribution Program in support of the Search and Rescue New Initiatives Fund
5,701,355 4,000,000 4,000,000 4,000,000
Contribution to the Civil Air Search and Rescue Association
2,395,404 2,953,900 2,953,900 3,025,400
North Atlantic Treaty Organization Contribution Program: NATO Other Activities
2,205,332 2,925,000 2,925,000 2,598,000
Contribution Program in support of the Remediation of the Former Mid-Canada Line Radar Sites in Ontario
6,000,000 5,148,000 5,148,000 2,021,000
Canadian Association of Physician Assistants Contribution Program
1,100,000 1,422,000 1,422,000 1,470,000
COSPAS-SARSAT Secretariat Contribution Program
190,000 190,000 190,000 190,000
Contribution to the Biological and Chemical Defence Review Committee
121,200 122,160 122,160 123,120
Total Voted Contributions
145,856,246 231,334,060 231,334,060 181,363,520
Total Statutory
4,692,775 5,422,272 5,422,272 5,422,272
Total Contributions 150,549,021 236,756,332 236,756,332 186,785,792
Total 155,613,954 240,106,632 240,106,632 190,137,592

National Energy Board

Raison d’être

The National Energy Board is an independent federal quasi-judicial regulatory tribunal established in 1959 to promote safety and security, environmental protection, and economic efficiency in the Canadian public interest within the mandate set by Parliament for the regulation of pipelines, energy development and trade.

The National Energy Board is accountable to Parliament through the Minister of Natural Resources.

Organizational Estimates

Figure 90. Organizational Estimates - Budgetary - National Energy Board

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 195. Organizational Estimates (dollars) - National Energy Board
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
25 Program expenditures
57,099,363 52,592,572 58,483,433 55,241,279
Total voted
57,099,363 52,592,572 58,483,433 55,241,279
Total Statutory
7,276,250 6,494,511 6,494,511 7,195,012
Total budgetary 64,375,613 59,087,083 64,977,944 62,436,291

Highlights

The National Energy Board is estimating budgetary expenditures of $62.4 million in 2013-14. Of this amount, $55.2 million requires approval by Parliament. The remaining $7.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

An increase in net spending is due to the following changes:

  • $5.6 million of temporary funding for heightened public awareness of pipeline safety; and
  • A funding reprofile of $0.75M in the Participant Funding Program for the TransMountain Expansion project.

Expenditures by Strategic Outcome and Program

Table 196. Expenditures by Strategic Outcome and Program - Budgetary - National Energy Board
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The regulation of pipelines, power lines, energy development and energy trade contributes to the safety of Canadians, the protection of the environment and efficient energy infrastructure and markets, while respecting the rights and interests of those affected by NEB decisions and recommendations.
Energy Regulation
34,867,506 32,934,935 33,618,378
Energy Information Program
8,259,353 6,549,519 7,810,511
The following program supports all strategic outcomes within this organization.
Internal Services
21,248,754 19,602,629 21,007,402
Total 64,375,613 59,087,083 62,436,291

Listing of the 2013-14 Transfer Payments

Table 197. Listing of the 2013-14 Transfer Payments - National Energy Board
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Contributions
Participant Funding Program
201,886 4,340,067 4,340,067 2,114,067
Total Contributions 201,886 4,340,067 4,340,067 2,114,067
Total 201,886 4,340,067 4,340,067 2,114,067

National Film Board

Raison d’être

The National Film Board of Canada (NFB) was created by an Act of Parliament in 1939 and is a federal agency within the Canadian Heritage portfolio. The NFB’s mandate is to produce and distribute original and innovative audiovisual works that add to our understanding of the issues facing Canadians and raise awareness of Canadian values and viewpoints across the country and around the world. Over the decades, it has become the standard for audiovisual innovation in Canada and plays an important role by highlighting the changes and key events in Canadian society.

As a producer and distributor of audiovisual works, the NFB provides a unique perspective on Canada’s cultural wealth and diversity. The NFB explores contemporary social issues through point-of-view documentaries, auteur animation and new-media content. Over the years, the NFB has played an important role in marking the major changes and events taking place in Canadian society.

Organizational Estimates

Figure 91. Organizational Estimates - Budgetary - National Film Board

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 198. Organizational Estimates (dollars) - National Film Board
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
75 Program expenditures
66,904,057 66,782,204 66,782,204 62,890,037
Total voted
66,904,057 66,782,204 66,782,204 62,890,037
Total Statutory
(51,479) 0 0 0
Total budgetary 66,852,578 66,782,204 66,782,204 62,890,037

Highlights

The National Film Board of Canada is estimating budgetary expenditures of $62.9 million in 2013-14, which requires approval by Parliament.

In comparison with 2012-13, planned spending for the National Film Board for 2013-14 has decreased as a result of:

  • the savings identified as part of the Budget 2012 Spending Review for an amount of $3,271,000;
  • the adjustment of rates of the Employees Benefit Plan (EBP) from 26.5% to 25.7% for a total of $591,000; and
  • the transfer of funding for the payroll administration transformation initiative for an amount of $30,000.

The NFB is currently developing its 2013-18 Strategic Plan. It will continue its role as a creative laboratory in programming and technology and will optimize its interaction with audiences. The NFB will:

  • continue to invest in works and bold stories that reflect the values and views of Canadians;
  • continue to increase the content of its online screening room and online purchases, on multiple platforms;
  • provide added-value educational products to teachers and students in Canada and hold virtual classes and educational workshops in nine locations across the country; and
  • ensure the future of the organization by pursuing its efforts to improve work processes.

Expenditures by Strategic Outcome and Program

Table 199. Expenditures by Strategic Outcome and Program - Budgetary - National Film Board
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canadian stories and perspectives are reflected in audiovisual media and accessible to Canadians and the world.
Audiovisual production
42,432,645 40,754,789 37,909,943
Accessibility and Audience Engagement
16,225,507 17,779,103 17,130,896
The following program supports all strategic outcomes within this organization.
Internal Services
8,194,426 8,248,312 7,849,198
Total 66,852,578 66,782,204 62,890,037

Listing of the 2013-14 Transfer Payments

Table 200. Listing of the 2013-14 Transfer Payments - National Film Board
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Contributions
Contributions in support of skills and content development
235,000 235,000 235,000 80,000
Total Contributions 235,000 235,000 235,000 80,000
Total 235,000 235,000 235,000 80,000

National Gallery of Canada

Raison d’être

The National Gallery of Canada's mandate is to develop, maintain, and make known, throughout Canada and internationally, a collection of works of art, both historic and contemporary, with special, but not exclusive, reference to Canada, and to further knowledge, understanding, and enjoyment of art in general among all Canadians. The National Gallery of Canada is one of the world's most respected art institutions, renowned for its exceptional collections, revered for its scholarship, and applauded for its unique ability to engage audiences of all ages and all levels of artistic knowledge. Created in 1880, the National Gallery of Canada is among the oldest of Canada's national cultural institutions.

The Minister of Canadian Heritage and Official Languages is responsible for the Gallery.

Organizational Estimates

Figure 92. Organizational Estimates - Budgetary - National Gallery of Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 201. Organizational Estimates (dollars) - National Gallery of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
80 Payments to the National Gallery of Canada for operating and capital expenditures
41,586,146 40,206,120 40,206,120 35,426,120
85 Payment to the National Gallery of Canada for the acquisition of objects for the Collection and other costs attributable to this activity
8,000,000 8,000,000 8,000,000 8,000,000
Total voted
49,586,146 48,206,120 48,206,120 43,426,120
Total budgetary 49,586,146 48,206,120 48,206,120 43,426,120

Highlights

For 2013-14, the National Gallery of Canada (the Gallery) is estimating budgetary expenditures of $43.4 million, a decrease of $4.8 million, consisting of a $3.8 million decrease for capital expenditures and $906 thousand decrease for operating expenditures, when compared to 2012-13 Main Estimates. The decrease results from the sunset of special funding that was secured through Federal Budget 2008. For 2013-14 and subsequent years, the base appropriations for capital will revert to an annual level of $1 million. On-going recapitalization requirements for the Gallery's landmark building will be prioritized within this envelope.

Beginning near the end of 2012-13 with a scheduled completion date in 2013-14, the Gallery will carry out the Great Hall skylight and roof replacement project, the most significant and costly undertaking since the construction of the main facility. Capital funding has been earmarked in previous years to fund this project. The Gallery expects however that the project will challenge attendance driven revenues, and will consequently put significant pressure on the Gallery’s operations.

In addition, the Gallery continues to face escalating, non-discretionary fixed costs associated with operating and maintaining its facilities and protection services.

The Gallery is examining strategies, including re-allocation, to manage expected operating and capital funding pressures.

Expenditures by Strategic Outcome and Program

Table 202. Expenditures by Strategic Outcome and Program - Budgetary - National Gallery of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Interest in, knowledge of and appreciation and respect for visual art through collections of historic and contemporary works of art, programs and research that reflect a special but not exclusive perspective on Canada.
Accommodation
0 19,348,048 14,230,781
Collections
0 14,424,385 13,777,160
Outreach
0 11,477,931 11,026,580
The following program supports all strategic outcomes within this organization.
Internal Services
0 2,955,756 4,391,599
Funds not allocated to the 2013-14 Program Alignment Architecture 49,586,146 0 0
Total 49,586,146 48,206,120 43,426,120

National Museum of Science and Technology

Raison d’être

The National Museum of Science and Technology is a Crown corporation that was established by the Museums Act on July 1, 1990.

The mandate of the Corporation is to foster scientific and technological literacy throughout Canada by establishing, maintaining and developing a collection of scientific and technical objects, with special but not exclusive reference to Canada, and by demonstrating the products and processes of science and technology and their economic, social and cultural relationships with society.

The Corporation operates as the Canada Science and Technology Museum Corporation (CSTMC). It manages three museum sites: the Canada Science and Technology Museum, the Canada Aviation and Space Museum and the Canada Agriculture Museum. Additional information can be found in the Corporation’s Corporate Plan Summary.

The Minister of Canadian Heritage and Official Languages is responsible for this organization.

Organizational Estimates

Figure 93. Organizational Estimates - Budgetary - National Museum of Science and Technology

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 203. Organizational Estimates (dollars) - National Museum of Science and Technology
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
90 Payments to the National Museum of Science and Technology for operating and capital expenditures
30,304,286 28,931,340 28,946,341 26,491,340
Total voted
30,304,286 28,931,340 28,946,341 26,491,340
Total budgetary 30,304,286 28,931,340 28,946,341 26,491,340

Highlights

The National Museum of Science and Technology (NMST) is estimating budgetary expenditures of $26.5 million in 2013-14, which requires approval by Parliament.

The NMST net decrease of $2.4 million in planned expenditures from 2012-13 Main Estimates is a result of special infrastructure funds received last year through Budget 2008. In 2013-14, the NMST will continue to focus its efforts on creating a national presence and sharing knowledge as detailed in its Corporate Plan. Activities which the NMST will undertake in order to achieve the strategic directions outlined in the Corporate Plan include:

  • Pursuing the Pan Canadian energy initiative. Over the next three years, NMST will continue to bring Canadians into meaningful discussions, hopefully raising awareness on alternative resources and altering behaviours in the area of energy use;
  • Embarking on a new initiative: Girls in STEM (science, technology, engineering and mathematics). The projected outcomes for this initiative are expected to help turn the tide of Canadian girls’ involvement in science and engineering related fields;
  • Expanding on the success of the CSTMC’s social media strategy in 2012-13, the Corporation will continue to engage Canadians from across the country using a variety of virtual connections and platforms, along with the renewed Museum websites;
  • Continuing the development of the collection through the Collection Rationalization Project. The Project informs recommendations for accessions (acquisitions) and deaccessions (disposals). Deaccessioning has become an important priority for the development of the collection. With the collection reserve space well over capacity, deaccessioning is the main solution to gain space required to acquire important artefacts to complete the collection and better tell the story of Canada;
  • Developing new exhibitions in partnership with other institutions and industries. NMST will work to secure partners and sponsors in order to present new exhibitions; and
  • Solidifying the NMST financial base and ensuring sustainability.

Expenditures by Strategic Outcome and Program

Table 204. Expenditures by Strategic Outcome and Program - Budgetary - National Museum of Science and Technology
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Interest in, knowledge of and appreciation and respect for science and technology through collections of scientific and technological objects, programs and research reflecting a Canadian perspective.
Sharing Knowledge
0 11,611,340 11,476,340
Accommodation
0 11,260,000 9,800,000
Heritage Preservation
0 4,460,000 4,150,000
The following program supports all strategic outcomes within this organization.
Internal Services
0 1,600,000 1,065,000
Funds not allocated to the 2013-14 Program Alignment Architecture 30,304,286 0 0
Total 30,304,286 28,931,340 26,491,340

National Parole Board

Raison d’être

The Parole Board of Canada is an agency within the Public Safety Portfolio.

The Board is an independent administrative tribunal that has exclusive jurisdiction and absolute discretion under the Corrections and Conditional Release Act to grant, cancel, terminate or revoke day parole and full parole. The Board can also terminate or revoke the statutory release.

The Board has exclusive jurisdiction and absolute discretion to order, refuse to order or revoke a record suspension under the Criminal Records Act. The Board also makes recommendations for the exercise of clemency through the Royal Prerogative of Mercy.

Additional information can be found in the organization’s Report on Plans and Priorities.

Organizational Estimates

Figure 94. Organizational Estimates - Budgetary - National Parole Board

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 205. Organizational Estimates (dollars) - National Parole Board
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
35 Program expenditures
45,895,829 45,550,373 45,453,174 42,438,753
Total voted
45,895,829 45,550,373 45,453,174 42,438,753
Total Statutory
6,292,603 5,938,240 5,938,240 6,240,763
Total budgetary 52,188,432 51,488,613 51,391,414 48,679,516

Highlights

The Parole Board of Canada is estimating expenditures of $48.7 million in 2013-14. Of this amount, approximately $42.4 million requires annual approval by Parliament. The remaining $6.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

In total, the department is estimating a net decrease of $2.8 million, or 5.4% from previous Main Estimates due primarily to:

  • A decrease of $2.7 million due to savings identified as part of the Budget 2012 Spending Review;
  • A decrease of $1.4 million due to the net results of reprofiling funds between various fiscal years for the department’s Medium to Long Term Accommodation Plan for Program Delivery;
  • A decrease of $0.1 million related to the transfer to Public Works and Government Services to consolidate all federal government pay administration services into one centre of expertise in Miramichi, New Brunswick;
  • An increase of $0.4 million due to the compensation for collective agreement;
  • An increase of $0.5 million, the fifth of six annual increases related to the Government’s Truth in Sentencing Act (Bill C-25);
  • An increase of $0.5 million related to the Employee Benefit Plan.

Additional information can be found in the organization’s Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 206. Expenditures by Strategic Outcome and Program - Budgetary - National Parole Board
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Conditional release and record suspension decisions and decision processes that safeguard Canadian communities.
Conditional Release Decisions
38,243,876 39,356,363 36,489,275
Conditional Release Openness and Accountability
7,087,170 6,852,293 6,504,436
Record Suspension Decisions/Clemency Recommendations
1,153,988 0 558,331
The following program supports all strategic outcomes within this organization.
Internal Services
5,703,398 5,279,957 5,127,474
Total 52,188,432 51,488,613 48,679,516

National Research Council of Canada

Raison d’être

The Minister of Industry is responsible for the National Research Council of Canada (NRC). The NRC bridges the innovation gap between early stage research and development (R&D) and commercialization, focusing on socio-economic benefits for Canada and increasing national performance in business-led R&D and innovation. A federal leader in technology development, NRC supports Canadian industry to enhance their innovation capabilities and capacity and become more productive in the development and deployment of innovative products, processes and services for markets of national priority and importance. With a presence in every province, NRC combines its strong national foundation with international linkages to help Canada grow in productivity and remain globally competitive. NRC works in collaboration with industry, governments and academia to maximize Canada’s overall R&D investment.

Organizational Estimates

Figure 95. Organizational Estimates - Budgetary - National Research Council of Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 207. Organizational Estimates (dollars) - National Research Council of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
60 Operating expenditures
404,197,392 323,633,294 383,944,468 331,886,617
65 Capital expenditures
35,323,689 34,949,000 35,367,002 30,776,000
70 Grants and contributions
148,000,687 169,415,500 260,465,501 275,108,580
Total voted
587,521,768 527,997,794 679,776,971 637,771,197
Total Statutory
110,981,814 172,513,743 172,513,743 182,238,233
Total budgetary 698,503,582 700,511,537 852,290,714 820,009,430

Highlights

The National Research Council of Canada is estimating budgetary expenditures of $820.0 million in 2013-14. Of this amount, $637.8 million requires approval by Parliament. The remaining $182.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

In 2013-14, NRC will continue to re-focus into a unified, industry-driven organization to effectively address the Government of Canada’s innovation priorities that will drive Canada’s economic growth. To achieve this, NRC will focus on aligning its business activities and processes to be more market-driven and more in tune with the innovation needs of industry clients. For further information, please refer to NRC’s Report on Plans and Priorities.

Significant changes from 2012-13 Main Estimates to 2013-14 Main Estimates include:

  • An increase of $110.0 million for Industrial Research Assistance Program from Budget 2012;
  • An increase of $10.2 million from reprofiling funds from 2011-12 for the Digital Technologies Adoption Pilot Program and Canadian HIV Technology Development Initiatives;
  • An increase of $10.0 million in the forecast of statutory revenue (pursuant to Section 5.(1)(e) of the National Research Council Act) is due to the alignment of NRC’s business activities and processes to be more market driven and less reliant on government appropriations; and
  • A decrease of $15.2 million related to savings identified as part of the Budget 2012 Spending Review.

Significant changes from 2012-13 Main Estimates to 2012-13 Estimates to Date include:

  • An increase of $91.4 million ($91.6 million including $0.2 million for employee benefit plans) for the Industrial Research Assistance Program from Budget 2012; and
  • An increase of $61.1 million ($66.5 million including $5.4 million for employee benefit plans) to support the refocusing on business-led, industry-relevant research from Budget 2012.

Expenditures by Strategic Outcome and Program

Table 208. Expenditures by Strategic Outcome and Program - Budgetary - National Research Council of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Advancements in the development and deployment of innovative technologies in targeted Canadian industries and national priority areas in support of federal priorities in innovation and science and technology.
Industrial Research Assistance
146,311,268 162,608,430 279,860,916
Manufacturing Technologies
111,766,495 120,732,690 112,061,449
Health and Life Science Technologies
102,913,760 107,460,137 73,299,784
Information and Communications Technologies and Emerging Technologies
69,121,818 44,839,570 50,313,209
Energy and Environmental Technologies
30,012,196 27,943,890 33,517,513
Canadians have access to research and development information and infrastructure.
National Science and Technology Infrastructure
96,359,502 98,861,430 94,342,113
Scientific, Technical and Medical Information
18,132,910 18,694,510 14,659,814
The following program supports all strategic outcomes within this organization.
Internal Services
123,885,633 119,370,880 161,954,632
Total 698,503,582 700,511,537 820,009,430

Listing of the 2013-14 Transfer Payments

Table 209. Listing of the 2013-14 Transfer Payments - National Research Council of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
International Affiliations
1,218,842 1,069,000 1,219,000 560,000
Total Grants 1,218,842 1,069,000 1,219,000 560,000
Contributions
Industrial Research Assistance Program Contributions to Firms
73,826,725 75,126,500 160,626,500 165,864,926
Contribution to TRIUMF (Canada’s National Laboratory for Particle and Nuclear Physics)
44,000,000 44,000,000 44,000,000 44,300,000
Contributions for the Digital Technology Adoption Pilot Program
2,277,041 24,920,000 24,920,000 34,740,000
Industrial Research Assistance Program Contributions to Organizations
10,969,318 9,300,000 13,800,000 13,984,654
Contributions to the International Astronomical Observatories Program
10,150,743 10,000,000 10,700,000 10,000,000
Industrial Research Assistance Program Contributions to Youth Employment Strategy
5,558,018 5,000,000 5,200,000 5,000,000
Payment of an assessed contribution for the Bureau International des Poids et Mesures
0 0 0 659,000
Total Contributions 146,781,845 168,346,500 259,246,500 274,548,580
Total 148,000,687 169,415,500 260,465,500 275,108,580

National Round Table on the Environment and the Economy

Raison d’être

Division 40 in the Jobs, Growth and Long-term Prosperity Act announced that an Order Council will repeal the National Round Table on the Environment and the Economy Act therefore terminating the National Round Table on the Environment and Economy; as such no funding was provided in the 2013-14 Main Estimates.

Organizational Estimates

Figure 96. Organizational Estimates - Budgetary - National Round Table on the Environment and the Economy

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 210. Organizational Estimates (dollars) - National Round Table on the Environment and the Economy
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
Program expenditures
4,914,463 4,810,842 4,810,842 0
Total voted
4,914,463 4,810,842 4,810,842 0
Total Statutory
449,334 429,588 429,588 0
Total budgetary 5,363,797 5,240,430 5,240,430 0

Highlights

Not applicable

Expenditures by Strategic Outcome and Program

Table 211. Expenditures by Strategic Outcome and Program - Budgetary - National Round Table on the Environment and the Economy
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Federal policy development and decisions in other key sectors are influenced by advice on sustainable development issues pertaining to the environment and the economy.
Advisory Program on Environment and Economy Issues
3,661,803 3,328,000 0
The following program supports all strategic outcomes within this organization.
Internal Services
1,701,994 1,912,430 0
Total 5,363,797 5,240,430 0

Natural Resources

Raison d’être

The Minister of Natural Resources is responsible for this organization.

The vision of Natural Resources Canada (NRCan) is to improve the quality of life of Canadians by creating a sustainable resource advantage. It seeks to achieve this vision by working to improve the competitiveness of the natural resource sectors and to grow their contribution to Canada’s economy; by supporting the sustainable development of Canada’s resources in a manner that advances the country’s global standing as a leader on the environment; and by using its knowledge and expertise of Canada’s landmass to support the safety and security of citizens.

Additional information such as NRCan’s authority, mandate and program activities can be found in the NRCan’s Report on Plans and Priorities.

Organizational Estimates

Figure 97. Organizational Estimates - Budgetary - Natural Resources

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 212. Organizational Estimates (dollars) - Natural Resources
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
755,418,094 718,655,062 796,604,356 787,602,384
5 Capital expenditures
21,361,585 6,839,269 29,613,168 25,535,435
10 Grants and contributions
1,285,909,038 832,277,020 742,018,648 638,924,120
Total voted
2,062,688,717 1,557,771,351 1,568,236,172 1,452,061,939
Total Statutory
1,289,483,888 1,254,085,856 921,178,448 1,314,952,299
Total budgetary 3,352,172,605 2,811,857,207 2,489,414,620 2,767,014,238

Highlights

Natural Resources Canada (NRCan) had total authorities for fiscal year 2011-12 of $3.88 billion. NRCan’s total actual spending for 2011-12 was $3.35 billion. This included $1.22 billion for the statutory programs for the Atlantic Offshore Accords.

NRCan’s projected spending profile indicates a declining trend in expenditures after fiscal year 2011-12 as a result of sunsetting funding for Canada’s Economic Action Plan initiatives as well as other programs, notably the Pulp and Paper Green Transformation Program ($549.8 million), the ecoENERGY Retrofit - Homes program ($400 million), and the ecoENERGY Technology Initiative ($48.7 million). Information on year-to-year variations for the period 2012-13 to 2015-16 can be found in NRCan’s Report on Plans and Priorities, which provides a list of programs that are sunsetting or will have reduced funding as well as programs that will have increased funding.

NRCan’s budget is adjusted to implement the Budget 2012 Savings Measures with savings of $67.8 million in 2012-13, $84.7 million in 2013-14, and ongoing annual savings of $107 million by 2014-15. In addition, annual savings of $5 million beginning in 2012-13 are achieved through the International Assistance Envelope horizontal review. In achieving this, NRCan will be focussing on its core roles and responsibilities. Internal corporate services will be reduced and NRCan’s organizational structure and operations will be streamlined. Budget 2012 Savings Measures related to the specific programs below have been included in the increase or decrease figures.

The Department of Natural Resources has planned budgetary spending for fiscal year 2013-14 of $2.77 billion. Of this amount, $1.45 billion requires voted approval by Parliament. The remaining $1.31 billion represents statutory forecasts that do not require additional approval and are provided for information purposes.

A decrease in planned spending of $44.8 million or 1.6% from fiscal year 2012-13 to fiscal year 2013-14 is due to an increase in operating costs of $69 million, an increase of $18.7 million in Capital, a decrease in Grants of $73.6 million, a decrease in contributions of $58.9 million, and a decrease in contributions to employee benefit plans of $0.01 million. Factors contributing to the net decrease include:

  • An increase of $154.2 million for the statutory payments to the Newfoundland Offshore Petroleum Resource Revenue Fund;
  • An increase of $54.8 million in support of the Port Hope Area Initiative;
  • An increase of $49.7 million to support the Canadian forestry sector by expanding market opportunities and promoting innovation;
  • An increase of $34.5 million related to the Nuclear Legacy Liabilities program;
  • An increase of $22.5 for the statutory payments for the Crown Share Adjustment Payments for Nova Scotia Offshore Petroleum Resources;
  • An increase of $15.7 million for the revitalization of NRCan’s Satellites Station Facilities;
  • An increase of $9.9 million for the Isotopes Technology Acceleration Program;
  • An increase of $7.6 million for the Investments in Forest Industry Transformation Program;
  • An increase of $4.5 million for the government advertising campaign;
  • An increase of $3.9 million to support regulatory reviews and to modernize the regulatory system for major resource projects; and
  • An increase of $9.8 million on all other programs;

The increases are offset by:

  • A decrease of $162.7 million for the Clean Energy Fund;
  • A decrease of $60.1 million for the ecoENERGY for Biofuels;
  • A decrease of $59.3 million for the statutory grant to Sustainable Development Technology Canada for the Next Generation Biofuels Fund;
  • A decrease of $56.5 million for the statutory payments to the Nova Scotia Offshore Revenue Account;
  • A decrease of $26.9 million for the Budget 2012 Savings Measures that are not included in any specific programs mentioned in these highlights;
  • A decrease of $21.8 million for the Geo-mapping for Energy and Minerals program;
  • A decrease of $12.5 million for Sustainable Development Technology Canada for the Next Generation Biofuels Fund;
  • A decrease of $5.2 million for the ecoENERGY Renewable Power Initiative;
  • A decrease of $3.8 million for the Program of Energy Research and Development; and
  • A decrease of $3.1 million for the ecoENERGY Innovation Initiative.

Expenditures by Strategic Outcome and Program

Table 213. Expenditures by Strategic Outcome and Program - Budgetary - Natural Resources
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canada’s natural resource sectors are globally competitive.
Statutory Programs - Atlantic Offshore
0 1,134,954,000 1,255,167,000
Innovation for New Products and Processes
0 71,291,583 102,524,720
Investment in natural resource sectors
0 74,618,486 54,483,815
Market Access and Diversification
0 28,258,346 45,129,165
Natural Resource Sectors and Consumers are Environmentally Responsible.
Energy-efficient Practices and Lower-carbon Energy Sources
0 585,488,151 444,317,618
Responsible Natural Resource Management
0 234,547,345 318,796,256
Technology Innovation
0 430,842,615 265,761,737
Canadians have information to manage their lands and natural resources, and are protected from related risks.
Landmass Information
0 48,116,912 66,755,738
Protection for Canadians and Natural Resources
0 56,019,699 58,267,829
The following program supports all strategic outcomes within this organization.
Internal Services
251,745,618 147,720,070 155,810,360
Funds not allocated to the 2013-14 Program Alignment Architecture 3,100,426,987 0 0
Total 3,352,172,605 2,811,857,207 2,767,014,238

Listing of the 2013-14 Transfer Payments

Table 214. Listing of the 2013-14 Transfer Payments - Natural Resources
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grant to the Canada Foundation for Sustainable Development Technology
0 62,500,000 62,500,000 50,000,000
Grants in support of organizations associated with the research, development and promotion of activities that contribute to departmental objectives
2,059,446 2,911,000 2,911,000 2,221,000
Grants in support of the Property Value Protection Program and the Municipal Tax Revenue Loss Protection Program associated with low-level radioactive waste clean-up in the Port Hope area
1,334,000 1,826,000 1,826,000 750,000
Total Voted Grants
3,393,446 67,237,000 67,237,000 52,971,000
Total Statutory
0 59,338,000 59,338,000 0
Total Grants 3,393,446 126,575,000 126,575,000 52,971,000
Contributions
Contributions in support of ecoENERGY for Biofuels
156,766,128 236,430,000 236,430,000 176,760,000
Contributions in support of ecoENERGY for Renewable Power
125,737,467 143,139,000 143,139,000 137,939,000
Clean Energy Fund Program
90,640,884 279,600,000 279,600,000 116,900,000
Contribution in support of the Investments in Forest Industry Transformation Program
17,748,255 28,099,320 28,099,320 35,668,820
Contributions in support of the ecoENERGY Innovation Initiative
0 27,926,000 27,926,000 27,926,000
Wind Power Production Incentive Contribution Program
28,446,182 28,104,000 28,104,000 25,304,000
Contribution Program for expanding market opportunities
13,449,694 0 17,200,000 14,200,000
Contributions in support of the Forest innovation program
38,071,091 0 26,600,000 23,700,000
Contributions in support of the Isotope Technology Acceleration Program to advance the development of alternatives to existing medical isotope production technologies
0 0 5,780,000 8,595,000
Climate Change Adaptation Initiatives
10,800,053 3,500,000 3,500,000 4,700,000
Contributions in support of the ecoENERGY Efficiency program
1,219,358 1,980,000 1,980,000 2,805,000
Renewal and Enhancement of Funding for the Forest Research Institute
4,878,000 4,728,000 4,728,000 2,368,000
Contribution in support of the clean-up of the Gunnar uranium mining facilities
0 0 0 2,361,000
Contribution Program for African Model Forest Initiative
2,664,586 3,466,700 3,466,700 1,858,300
Contributions in support of organizations associated with the research, development and promotion of activities that contribute to departmental objectives
8,124,901 1,629,000 1,629,000 1,430,000
Contribution to the Aboriginal Forestry Initiative
371,000 1,000,000 1,000,000 1,000,000
Forest Communities Program
3,983,750 3,900,000 3,900,000 900,000
GeoConnections Program
197,400 750,000 750,000 750,000
Youth Employment Strategy
533,468 558,000 558,000 558,000
Contributions in support of the ecoENERGY Alternative Fuels program
56,536 230,000 230,000 230,000
Total Voted Contributions
503,688,753 765,040,020 814,620,020 585,953,120
Total Statutory
1,222,730,140 1,134,954,000 802,046,592 1,255,167,000
Total Contributions 1,726,418,893 1,899,994,020 1,616,666,612 1,841,120,120
Total 1,729,812,339 2,026,569,020 1,743,241,612 1,894,091,120

Natural Sciences and Engineering Research Council

Raison d’être

The Minister of Industry is responsible for this organization.

The Natural Sciences and Engineering Research Council of Canada (NSERC) is a leader in making Canada a country of discoverers and innovators for all Canadians. NSERC aims to maximize the value of public investments in research and development to advance prosperity and quality of life in Canada. In today’s highly competitive knowledge economies, NSERC plays a key role in Canada’s innovation system. NSERC offers programs that support post-secondary research in the natural sciences and engineering on the basis of national, peer-reviewed competitions and supports partnerships and innovation to make it easier for industry to collaborate with Canada’s first-rate academic system. NSERC develops the next generation of talented scientists and engineers through scholarships and research stipends, and increases the visibility of Canadian research.

Organizational Estimates

Figure 98. Organizational Estimates - Budgetary - Natural Sciences and Engineering Research Council

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 215. Organizational Estimates (dollars) - Natural Sciences and Engineering Research Council
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
75 Operating expenditures
44,302,983 42,357,281 43,982,481 42,069,645
80 Grants
1,036,165,486 998,917,879 1,024,464,859 997,868,740
Total voted
1,080,468,469 1,041,275,160 1,068,447,340 1,039,938,385
Total Statutory
5,269,123 5,330,160 5,330,160 5,120,588
Total budgetary 1,085,737,592 1,046,605,320 1,073,777,500 1,045,058,973

Highlights

The 2013-14 Main Estimates include a number of adjustments in reference levels in comparison to the 2012-13 Main Estimates. The Natural Sciences and Engineering Research Council is estimating budgetary expenditures of $1.0 billion in 2013-14, which require approval by Parliament. $5.1 million of statutory forecasts that do not require additional approval are provided for information purposes.

The variance between the 2013-14 Main Estimates and the 2012-13 Main Estimates demonstrates a net decrease of $1.5 million or 0.1% in planned spending due to the following items:

  • An increase of $14.0 million in the Grants and Scholarships program to support its strategy for partnerships and innovation to increase innovation and industrial investment in research and development in Canada (Budget 2012);
  • An increase of $9.3 million in the Business-Led Networks of Centres of Excellence program to make the program permanent as part of an initiative to link innovative businesses to Canada’s world-class researchers, helping to create and sustain knowledge-based jobs (Budget 2012);
  • An increase of $7.0 million in the Industrial Research and Development Internship program to make the program permanent as part of an initiative to link innovative businesses with students to support the entrepreneurial advantage (Budget 2007);
  • An increase of $7.0 million to support excellence in climate change and atmospheric research at Canadian postsecondary institutions (Budget 2011);
  • An increase of $2.0 million in the Networks of Centres of Excellence program to support the Canada-India Research Centre of Excellence initiative to foster innovative and multidisciplinary partnerships in order to accelerate community transformation and sustainability;
  • An increase of $2.0 million in the ramp up of funding to the College and Community Innovation program;
  • An increase of $1.0 million for the Centres of Excellence for Commercialization and Research program to create a more effective and efficient way to identify commercialization opportunities (Budget 2007);
  • An increase of $0.5 million relating to approved Terms and Conditions of Employment;
  • A decrease of $30.0 million due to savings identified as part of the Budget 2012 Spending Review;
  • A decrease of $14.0 million for the Canadian Light Source initiative;
  • A decrease of $0.2 million in the Industrial Research Chairs for Colleges program to support a research project that falls under the health research mandate;
  • A decrease of $0.1 million in the Industrial Research Chairs for Colleges program to support a research project that falls under the social sciences and humanities mandate.

More detailed information of the agency’s spending plans can be found in the Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 216. Expenditures by Strategic Outcome and Program - Budgetary - Natural Sciences and Engineering Research Council
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canada is a world leader in advancing, connecting and applying new knowledge in the natural sciences and engineering
Discovery: Advancement of Knowledge
0 0 392,703,541
Innovation: Research Partnerships
0 0 352,553,413
People: Research Talent
0 0 276,066,835
The following program activity supports all strategic outcomes within this organization.
Internal Services
25,015,376 23,997,395 23,735,184
Funds not allocated to the 2013-14 Program Alignment Architecture 1,060,722,216 1,022,607,925 0
Total 1,085,737,592 1,046,605,320 1,045,058,973

Listing of the 2013-14 Transfer Payments

Table 217. Listing of the 2013-14 Transfer Payments - Natural Sciences and Engineering Research Council
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grants and Scholarships
857,505,969 849,894,131 870,411,561 843,557,561
Canada Graduate Scholarships
49,580,000 42,580,000 42,580,000 42,580,000
Networks of Centres of Excellence
38,645,000 38,200,000 40,676,150 33,430,050
College and Community Innovation Program
27,989,225 28,441,648 29,441,648 29,441,648
Canada Excellence Research Chairs
17,833,333 18,200,000 18,200,000 18,200,000
Business-Led Networks of Centres of Excellence
8,312,500 0 8,414,750 8,414,750
Vanier Canada Graduate Scholarships
8,047,076 8,350,000 8,350,000 8,350,000
Industrial R&D Internship Program
6,880,000 6,880,000 13,760,125 6,880,125
Industrial Research Chairs for colleges
2,646,234 4,551,500 4,631,500 4,278,756
College-University Idea to Innovation
681,184 1,820,600 1,820,600 2,735,850
Total Grants 1,018,120,521 998,917,879 1,038,286,334 997,868,740
Total 1,018,120,521 998,917,879 1,038,286,334 997,868,740

Northern Pipeline Agency

Raison d’être

The Northern Pipeline Agency (NPA) was established by the Northern Pipeline Act in 1978 and, in the context of the 1977 Agreement Between Canada and the United States of America on Principles Applicable to a Northern Natural Gas Pipeline, has a mandate to carry out federal responsibilities in respect of the planning and construction of the Canadian portion of the Alaska Natural Gas Pipeline. The NPA plays a key role in supporting efficient and expeditious regulatory approval while ensuring environmental protection and social and economic benefits for Canada.

The Minister of Natural Resources is responsible for this organization.

Organizational Estimates

Figure 99. Organizational Estimates - Budgetary - Northern Pipeline Agency

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 218. Organizational Estimates (dollars) - Northern Pipeline Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
30 Program expenditures
1,995,695 3,103,000 3,103,000 3,003,000
Total voted
1,995,695 3,103,000 3,103,000 3,003,000
Total Statutory
111,918 122,320 122,320 120,930
Total budgetary 2,107,613 3,225,320 3,225,320 3,123,930

Highlights

The Northern Pipeline Agency is estimating budgetary expenditures of $3.1 million in 2013-14. Of this amount, $3.0 million requires approval by Parliament. The remaining $121 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

For additional information, please refer to the Northern Pipeline Agency’s Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 219. Expenditures by Strategic Outcome and Program - Budgetary - Northern Pipeline Agency
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The planning and construction of the Canadian portion of the Alaska Highway Gas Pipeline project is efficient and expeditious while ensuring environmental protection and social and economic benefits for Canadians.
Oversee the planning and construction of the Canadian portion of the Alaska Highway Gas Pipeline
2,107,613 3,225,320 3,123,930
Total 2,107,613 3,225,320 3,123,930

Listing of the 2013-14 Transfer Payments

Table 220. Listing of the 2013-14 Transfer Payments - Northern Pipeline Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Contributions
Funding to conduct consultation activities, primarily with Aboriginal groups who could be affected by the Foothills Pipe Lines project
671,511 1,710,000 1,710,000 1,620,000
Total Contributions 671,511 1,710,000 1,710,000 1,620,000
Total 671,511 1,710,000 1,710,000 1,620,000

Office of Infrastructure of Canada

Raison d’être

Strong, modern, world-class public infrastructure is a key factor in achieving the Government of Canada’s priorities of a stronger economy, a cleaner environment and more prosperous, safer communities. Infrastructure Canada leads the Government of Canada’s efforts in addressing Canada’s public infrastructure challenges.

The Minister of Transport, Infrastructure and Communities is responsible for this organisation.

Organizational Estimates

Figure 100. Organizational Estimates - Budgetary - Office of Infrastructure of Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 221. Organizational Estimates (dollars) - Office of Infrastructure of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
35 Operating expenditures
58,587,522 55,005,837 50,738,757 42,160,434
40 Contributions
4,197,098,781 5,045,584,632 5,153,950,932 3,877,559,295
Total voted
4,255,686,303 5,100,590,469 5,204,689,689 3,919,719,729
Total Statutory
284,423,970 4,973,028 104,391,133 4,986,059
Total budgetary 4,540,110,273 5,105,563,497 5,309,080,822 3,924,705,788

Highlights

Infrastructure Canada is estimating budgetary expenditures of $3,924.7 million in 2013-14. Of this amount, approximately $3,919.7 million requires approval by Parliament. The remaining $5.0 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

Infrastructure Canada has supported thousands of provincial, territorial and municipal infrastructure projects under its programs, including the Building Canada plan, the Green Infrastructure Fund and sunsetting programs.

The Department will continue to make significant investments in 2013-14, with forecast spending of $3.9 billion towards construction of public infrastructure across the country. In 2013-14, Infrastructure Canada will continue to work with funding partners to implement existing programs, ensure timely completion of projects and provide stewardship and oversight as we process and pay thousands of claims for projects. While delivering on this program mandate and on organizational priorities, the Department will ensure ongoing value for Canadians - pursuing further cost efficiencies by looking for ways to better administer and deliver programs. The Building Canada plan and sunsetting programs will continue to deliver results for communities well beyond 2014.

From coast to coast to coast, the Gas Tax Fund plays an important role in advancing infrastructure renewal. In 2013-14, Infrastructure Canada will continue to make available $2 billion annually through the Gas Tax Fund, providing municipalities with predictable funding to support environmentally sustainable municipal infrastructure that will contribute to desired outcomes of cleaner air, cleaner water and reduced greenhouse gas emissions. Through legislation passed in December 2011, the federal government has made this a permanent annual investment of $2 billion per year beyond 2014 to provide greater certainty for local infrastructure planning. As current agreements for funding conclude in 2014, Infrastructure Canada will work with provinces and territories to renew agreements to allow municipalities across the country to receive stable, annual funding for their long-term infrastructure priorities.

Building on a history of successful and collaborative projects, Infrastructure Canada is committed to working with partners and stakeholders to improve public infrastructure across the country. In 2013-14, the Department will continue to work with its partners to advance the next long-term plan for public infrastructure for Canada. This new plan will aim to ensure affordability and sustainability over the long term, and provide lasting benefits to Canadians.

A net decrease of $1,180.8 million in spending is mainly due to the following:

  • a net decrease of $1,082.2 million in contribution funds based on a projected cash flow requirements for approved projects under the Building Canada Fund of $1,071.1 million and a reduction of $11.1 million in Strategic Review savings;
  • a net decrease of $121.9 million in contribution funds under the Canada Strategic Infrastructure Fund based on projected cash flow requirements for approved projects;
  • a net decrease of $18.8 million in contribution funds under the Border Infrastructure Fund based on projected cash flow requirements for approved projects;
  • a net decrease of $17.9 million in contribution funds under the Municipal Rural Infrastructure Fund based on projected cash flow requirements of provinces and territories;
  • a net decrease of $12.8 million in operating funds when comparing 2013-14 Main Estimates to 2012-13 Main Estimates, which is mostly attributable to $4.4 million for the transfer of funds to Shared Services Canada, $3.5 million in Accommodation requirements reduction and transfer to Public Works and Government Services, and $2.3 million in information management and technology project reductions to align with Government-of-Canada-wide initiatives;
  • a net increase of $32.0 million in other transfer payments under the Provincial-Territorial Infrastructure Base Funding Program based on projected cash flow requirements for approved plans; and
  • a net increase of $40.8 million in contribution funds under the Green Infrastructure Fund. Of this amount, an increase of $123.2 million is based on projected cash flow requirements for approved projects, offset by a decrease of $3.6 million for a transfer to the Economic Development Agency of Canada for the Regions of Quebec for the construction of a Gas Pipeline between Vallée-Jonction and Thetford Mines, $8.8 million for a transfer to the department of Aboriginal Affairs and Northern Development Canada for the implementation of the Beaufort Regional Environmental Assessment, $25.0 million for a transfer to Natural Resources Canada to support the Investments in the Forest Industry Transformation program, and $45 million for a reduction related to Strategic Review savings.

In the “Listing of Transfer Payments” table, the 2011-12 Expenditures column does not include expenditures for programs which ended in 2011-12, which total $677,246,318.

In the “Listing of Transfer Payments” table, the 2012-13 Estimates to Date column includes a gross contribution of $238,616,588, as presented in the Supplementary Estimates (B), but has not been adjusted to remove funds available within the vote of $130,250,288.

Expenditures by Strategic Outcome and Program

Table 222. Expenditures by Strategic Outcome and Program - Budgetary - Office of Infrastructure of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Provinces, territories and municipalities have federal financial support for their infrastructure priorities.
Gas Tax Fund
2,206,246,353 1,976,117,852 1,976,235,536
Provincial-Territorial Infrastructure Base Fund
188,695,432 233,392,272 265,490,056
Funding for quality, cost-effective public infrastructure that meets the needs of Canadians in a competitive economy, a cleaner environment and liveable communities is provided.
Building Canada Fund-Major Infrastructure Component
759,827,768 1,965,119,511 942,955,457
Canada Strategic Infrastructure Fund
188,381,898 410,882,148 289,102,147
Building Canada Fund-Communities Component
213,883,529 251,814,397 188,733,842
Green Infrastructure Fund
30,273,740 82,105,333 125,029,717
Municipal Rural Infrastructure Fund
88,043,031 96,549,837 78,763,106
Border Infrastructure Fund
35,041,544 41,837,914 22,965,393
Economic Analysis and Research
3,143,090 3,797,292 0
The following program supports all strategic outcomes within this organization.
Internal Services
55,524,756 43,946,941 35,430,534
Funds not allocated to the 2013-14 Program Alignment Architecture 771,049,132 0 0
Total 4,540,110,273 5,105,563,497 3,924,705,788

Listing of the 2013-14 Transfer Payments

Table 223. Listing of the 2013-14 Transfer Payments - Office of Infrastructure of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Contributions
Contributions under the Building Canada Fund Major Infrastructure Component
758,518,037 1,960,538,877 1,962,540,334 940,326,821
Contributions under the Canada Strategic Infrastructure Fund
188,096,927 409,842,824 409,842,824 287,952,682
Contributions under the Building Canada Fund Communities Component
213,331,094 249,502,828 249,502,828 187,557,328
Contributions under the Green Infrastructure Fund
0 80,586,133 80,586,133 121,349,674
Contributions under the Municipal Rural Infrastructure Fund
87,865,116 95,753,904 95,753,904 77,875,441
Contributions under the Border Infrastructure Fund
35,026,220 41,709,066 41,709,066 22,882,549
Total Voted Contributions
1,282,837,394 2,837,933,632 2,839,935,089 1,637,944,495
Total Statutory
121,807,974 0 99,418,105 0
Total Contributions 1,404,645,368 2,837,933,632 2,939,353,194 1,637,944,495
Other Transfer Payments
Gas Tax Fund
2,205,848,069 1,974,452,000 2,096,451,931 1,974,452,000
Provincial-Territorial Infrastructure Base Funding Program
31,167,000 233,199,000 347,814,200 265,162,800
Total Voted Other Transfer Payments
2,237,015,069 2,207,651,000 2,444,266,131 2,239,614,800
Total Statutory
157,508,000 0 0 0
Total Other Transfer Payments 2,394,523,069 2,207,651,000 2,444,266,131 2,239,614,800
Total 3,799,168,437 5,045,584,632 5,383,619,325 3,877,559,295

Office of the Commissioner of Lobbying

Raison d’être

The Office of the Commissioner of Lobbying (OCL) supports the Commissioner of Lobbying, the Agent of Parliament responsible for the administration of the Lobbying Act (the Act). The legislation seeks to improve transparency and accountability regarding communications between lobbyists and federal public office holders and increase the confidence of Canadians in the integrity of government decision-making. To that end, the mandate of the OCL is to establish and maintain the Registry of Lobbyists, develop and implement educational programs to foster awareness about the Act; and, ensure compliance with the Act and the Lobbyists' Code of Conduct. The President of Treasury Board is the minister responsible for tabling in Parliament the Office of the Commissioner of Lobbying’s Report on Plans and Priorities and Departmental Performance Report.

Organizational Estimates

Figure 101. Organizational Estimates - Budgetary - Office of the Commissioner of Lobbying

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 224. Organizational Estimates (dollars) - Office of the Commissioner of Lobbying
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
45 Program expenditures
4,463,147 4,193,102 4,193,102 3,988,757
Total voted
4,463,147 4,193,102 4,193,102 3,988,757
Total Statutory
398,443 435,266 435,266 434,784
Total budgetary 4,861,590 4,628,368 4,628,368 4,423,541

Highlights

The Office of the Commissioner of Lobbying (OCL) is estimating budgetary expenditures of $4.4 million in 2013-14. Of this amount, $4.0 million requires approval by Parliament. The remaining $434.8 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

The net decrease of $204.8 thousand or 4.4% is due to a 5% budget decrease announced in Budget 2012, and a slight increase in the salary envelope. The 5% budget decrease will be absorbed by the Registration of Lobbyists program activity.

In 2013-14, the OCL will position itself to be ready to respond to any changes that may be brought forward as a result of the review of the Lobbying Act.

The OCL will maintain the Registry of Lobbyists to ensure that lobbyists can comply with the requirements of the Lobbying Act. The Commissioner and her staff will continue to refine and implement the education and outreach program to foster a better understanding of the requirements of the Lobbying Act and the Lobbyists’ Code of Conduct to ensure compliance. The OCL will continue to deal with alleged breaches of the Lobbying Act and the Lobbyists’ Code of Conduct.

Additional information can be found in the Office of the Commissioner of Lobbying's Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 225. Expenditures by Strategic Outcome and Program - Budgetary - Office of the Commissioner of Lobbying
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Transparency and accountability in the lobbying of public office holders contribute to confidence in the integrity of government decision-making.
Reviews and Investigations under the Lobbying Act and the Lobbyists’ Code of Conduct
1,106,171 1,025,512 1,097,392
Registration of Lobbyists
1,037,644 1,125,632 811,818
Education and Research
939,571 950,288 810,294
The following program supports all strategic outcomes within this organization.
Internal Services
1,778,204 1,526,936 1,704,037
Total 4,861,590 4,628,368 4,423,541

Office of the Commissioner of Official Languages

Raison d’être

The mandate of the Commissioner of Official Languages (the Commissioner) is to oversee the full implementation of the Official Languages Act (the Act), protect the language rights of Canadians, and promote linguistic duality and bilingualism in Canada. The mandate of the Commissioner is set out in section 56 of the Official Languages Act: "To take all actions and measures within the authority of the Commissioner with a view to ensuring recognition of the status of each of the official languages and compliance with the spirit and intent of this Act in the administration of the affairs of federal institutions, including any of their activities relating to the advancement of English and French in Canadian society." The Commissioner therefore is required to take every measure within his power to ensure that the three main objectives of the Official Languages Act are met:

  • the equality of the status and use of English and French in Parliament, the Government of Canada, the federal administration and the institutions subject to the Act;
  • the development of official language minority communities in Canada; and
  • the advancement of the equality of English and French in Canadian society.

The Commissioner is appointed by the commission under the Great Seal, after approval by resolution of the House of Commons and the Senate, for a seven-year term, and reports directly to Parliament.

The President of the Queen’s Privy Council for Canada is responsible for tabling in Parliament the Office of the Commissioner’s administrative reports, including the Report on Plans and Priorities and the Departmental Performance Report.

Organizational Estimates

Figure 102. Organizational Estimates - Budgetary - Office of the Commissioner of Official Languages

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 226. Organizational Estimates (dollars) - Office of the Commissioner of Official Languages
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
20 Program expenditures
20,081,180 18,360,688 18,360,688 21,621,488
Total voted
20,081,180 18,360,688 18,360,688 21,621,488
Total Statutory
2,273,856 2,250,457 2,250,457 2,250,180
Total budgetary 22,355,036 20,611,145 20,611,145 23,871,668

Highlights

The Office of the Commissioner of Official Languages is estimating budgetary expenditures of $23.9 million in 2013-14. Of this amount, $21.6 million requires approval by Parliament. The remaining $2.3 million represents statutory authorities that do not require additional approval and are provided for information purposes.

Compared to 2012-13, the Main Estimates for 2013-14 have increased by $3.3 million. This amount will be used to pay for the costs of the Headquarters’ office move to Gatineau.

The bugetary expenditures will be used to address the following priorities:

  • Intervene with the government and other key actors so that their actions towards linguistic duality reach Canadians;
  • Make targeted interventions with the government and federal institutions to protect linguistic rights in a context of budget cuts and service modernization;
  • Intervene with the government and some federal institutions to ensure that immigration has a beneficial impact on the vitality of official language minority communities; and
  • Manage effectively a period of important transitions while fostering a healthy work environment.

Expenditures by Strategic Outcome and Program

Table 227. Expenditures by Strategic Outcome and Program - Budgetary - Office of the Commissioner of Official Languages
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Rights guaranteed by the Official Languages Act are protected and linguistic duality is promoted as a fundamental value of Canadian society.
Linguistic Rights Protection
7,058,731 6,650,836 6,694,325
Linguistic Duality Promotion
6,537,097 6,776,154 6,527,005
The following program supports all strategic outcomes within this organization.
Internal Services
8,759,208 7,184,155 10,650,338
Total 22,355,036 20,611,145 23,871,668

Office of the Communications Security Establishment Commissioner

Raison d’être

The position of Communications Security Establishment Commissioner was created to review the activities of Communications Security Establishment Canada (CSEC) to determine whether it performs its duties and functions in accordance with the laws of Canada. This includes having due regard for the privacy of Canadians. The Commissioner’s office exists to support the Commissioner in the effective discharge of his mandate. Additional information can be found in the Report on Plans and Priorities of the Office of the Communications Security Establishment Commissioner.

The Minister of National Defence is responsible for the Office of the Communications Security Establishment Commissioner.

Organizational Estimates

Figure 103. Organizational Estimates - Budgetary - Office of the Communications Security Establishment Commissioner

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 228. Organizational Estimates (dollars) - Office of the Communications Security Establishment Commissioner
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
30 Program expenditures
1,793,304 1,970,519 2,260,519 1,978,878
Total voted
1,793,304 1,970,519 2,260,519 1,978,878
Total Statutory
149,124 134,077 134,077 134,008
Total budgetary 1,942,428 2,104,596 2,394,596 2,112,886

Highlights

The Office of the Communications Security Establishment Commissioner is estimating budgetary expenditures of $2.1 million in 2013-14. Of this amount, $2.0 million requires approval by Parliament. The remaining $134.0 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

The planned expenditures of the Office of the Communications Security Establishment Commissioner remain approximately the same as the previous year. The Office will continue to conduct rigorous reviews to ensure that activities conducted by CSEC under ministerial authorization are those authorized by the Minister of National Defence; to ensure that CSEC complies with the law and only directs its activities at foreign entities located outside Canada; to ensure that, in all the activities CSEC undertakes, it effectively applies satisfactory measures to protect the privacy of Canadians; and to report the results of these reviews to the Minister of National Defence, who is responsible for CSEC.

In 2012-13, actual spending exceeded planned spending presented in the 2012-13 Main Estimates. Spending authorities were increased to provide for the cost of additional office space. These one-time expenditures in 2012-13 will provide the office space necessary for the engagement of additional staff in 2013-14 to provide further support to the Commissioner in the delivery of his mandate.

Expenditures by Strategic Outcome and Program

Table 229. Expenditures by Strategic Outcome and Program - Budgetary - Office of the Communications Security Establishment Commissioner
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The Communications Security Establishment Canada performs its duties and functions in accordance with the laws of Canada and with due regard for the privacy of Canadians.
The Communications Security Establishment Canada review program
1,052,044 1,454,596 1,539,914
The following program supports all strategic outcomes within this organization.
Internal Services
890,384 650,000 572,972
Total 1,942,428 2,104,596 2,112,886

Office of the Conflict of Interest and Ethics Commissioner

Raison d’être

The Conflict of Interest and Ethics Commissioner administers the Conflict of Interest Act (Act) and the Conflict of Interest Code for Members of the House of Commons (Code). These two regimes seek to ensure that public officials, whether appointed as public office holders or elected as Members, are not in a conflict of interest. The Act and the Code establish conflict of interest rules for public office holders and Members, and hold them to standards that place the public interest above their private interests when the two come into conflict. The Commissioner is also mandated to provide confidential advice to the Prime Minister about conflict of interest and ethics issues.

The Speaker of the House of Commons is the appropriate Minister for this organization.

Organizational Estimates

Figure 104. Organizational Estimates - Budgetary - Office of the Conflict of Interest and Ethics Commissioner

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 230. Organizational Estimates (dollars) - Office of the Conflict of Interest and Ethics Commissioner
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
15 Program expenditures
5,893,494 6,338,000 6,338,000 6,234,980
Total voted
5,893,494 6,338,000 6,338,000 6,234,980
Total Statutory
744,367 794,288 794,288 800,421
Total budgetary 6,637,861 7,132,288 7,132,288 7,035,401

Highlights

The Office of the Conflict of Interest and Ethics Commissioner is estimating budgetary expenditures of $7.0 million in 2013-14. Of this amount, $6.2 million requires approval by Parliament. The remaining $0.8 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The operating budget of the Office of the Conflict of Interest and Ethics Commissioner has remained practically the same since 2008-09. Adjustments made to the 2013-14 Main Estimates reflect a 3% decrease to the operating budget of the Office as a result of a spending review conducted internally. An additional 1% decrease will be applied to the 2014-15 budget. In addition, the amount of the 2013-14 Main Estimates has been adjusted to include economic increases that will come into effect in that fiscal year. Finally, the employee benefit plans contribution rate has been adjusted to 17.4% (from 17.6%), as determined by the Treasury Board.

Expenditures by Strategic Outcome and Program

Table 231. Expenditures by Strategic Outcome and Program - Budgetary - Office of the Conflict of Interest and Ethics Commissioner
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The public can feel confident that public office holders and MPs are meeting the requirements of the conflict of interest compliance measures.
Administration of the Conflict of Interest Act and the Conflict of Interest Code for Members of the House of Commons
4,160,323 4,925,682 4,942,190
The following program supports all strategic outcomes within this organization.
Internal Services
2,477,538 2,206,606 2,093,211
Total 6,637,861 7,132,288 7,035,401

Office of the Co-ordinator, Status of Women

Raison d’être

The Office of the Co-ordinator, Status of Women, known as Status of Women Canada (SWC), is a federal government agency that promotes equality between women and men in all aspects of Canadian life. The mandate of SWC is “to coordinate policy with respect to the status of women and administer related programs” (1976).

SWC is responsible for exercising leadership and working in partnership to promote and advance equality by: supporting community-based action and innovation that will lead to equality by helping to create conditions for success for women and girls in Canada; providing expert advice on gender equality and gender-based analysis in the development of effective programs, policies and legislation for all Canadians; promoting commemorative dates relating to women and girls in Canada; and supporting Canada’s efforts to meet international obligations.

SWC works to promote and advance equality for women and girls, focusing its efforts in three areas: improving women’s and girls' economic security and prosperity; ending violence against women and girls; and supporting the advancement and increased representation of women and girls in leadership and decision-making roles.

While SWC focuses on these three areas, the agency is able to address specific issues such as engaging men and boys in ending violence, increasing women's participation in non-traditional industries or assisting women in rural and remote communities.

The Minister of Human Resources and Skills Development and the Minister for Status of Women are responsible for this organisation.

Organizational Estimates

Figure 105. Organizational Estimates - Budgetary - Office of the Co-ordinator, Status of Women

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 232. Organizational Estimates (dollars) - Office of the Co-ordinator, Status of Women
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
25 Operating expenditures
9,933,836 9,246,064 9,496,064 9,339,148
30 Grants and contributions
18,285,051 18,950,000 19,033,334 19,033,333
Total voted
28,218,887 28,196,064 28,529,398 28,372,481
Total Statutory
1,215,939 1,225,714 1,225,714 1,244,686
Total budgetary 29,434,826 29,421,778 29,755,112 29,617,167

Highlights

The Office of the Co-ordinator, Status of Women is estimating budgetary expenditures of $29.6 million in 2013-14. Of this amount, approximately $28.4 million requires approval by Parliament. The remaining $1.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

SWC's planned expenditures remain similar to the previous year; however, SWC received $250,000 as part of the Government Advertising Plan for 2012-13 to support an internet search optimization strategy for a website. This funding ended in 2012-13. In 2013-14, SWC is receiving a transfer from Justice Canada in support of a contribution project. This is a three-year transfer with the first instalment transferred through the 2012-13 Supplementary estimates (C) exercise.

Planned spending by Program has been realigned to reflect a revised Program Alignment Architecture starting in 2013-14. Planned spending within each Program also includes forecasted expenditures usually funded centrally through Internal Services.

Once tabled in the House of Commons, additional information will be available in the organization's 2013-14 Report on Plans and Priorities.

Details on SWC's 2011-12 spending may be found in the organization's 2011-12 Departmental Performance Report.

Expenditures by Strategic Outcome and Program

Table 233. Expenditures by Strategic Outcome and Program - Budgetary - Office of the Co-ordinator, Status of Women
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Equality between women and men is promoted and advanced in Canada.
Advancing Equality for Women
0 0 24,286,364
Leadership, Expertise and Advice
0 0 2,135,462
The following program supports all strategic outcomes within this organization.
Internal Services
5,876,011 3,450,250 3,195,341
Funds not allocated to the 2013-14 Program Alignment Architecture 23,558,815 25,971,528 0
Total 29,434,826 29,421,778 29,617,167

Listing of the 2013-14 Transfer Payments

Table 234. Listing of the 2013-14 Transfer Payments - Office of the Co-ordinator, Status of Women
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Women's Program - Grants to women’s and other voluntary organizations for the purpose of furthering women's participation in Canadian society
14,750,000 14,750,000 14,750,000 14,750,000
Total Grants 14,750,000 14,750,000 14,750,000 14,750,000
Contributions
Women's Program - Contributions to women’s and other voluntary organizations for the purpose of furthering women's participation in Canadian society
3,535,051 4,200,000 4,283,333 4,283,333
Total Contributions 3,535,051 4,200,000 4,283,333 4,283,333
Total 18,285,051 18,950,000 19,033,333 19,033,333

Office of the Correctional Investigator

Raison d’être

As the ombudsman for federally sentenced offenders, the Office of the Correctional Investigator serves Canadians and contributes to safe, lawful and humane corrections through independent oversight of the Correctional Service of Canada by providing accessible, impartial and timely investigation of individual and systemic concerns.

While an independent organization, the Office of the Correctional Investigator is part of the Public Safety portfolio.

Organizational Estimates

Figure 106. Organizational Estimates - Budgetary - Office of the Correctional Investigator

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 235. Organizational Estimates (dollars) - Office of the Correctional Investigator
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
40 Program expenditures
4,399,240 4,093,353 4,083,905 4,109,837
Total voted
4,399,240 4,093,353 4,083,905 4,109,837
Total Statutory
537,427 570,098 570,098 566,948
Total budgetary 4,936,667 4,663,451 4,654,003 4,676,785

Highlights

The Office of the Correctional Investigator is estimating budgetary expenditures of $4.7 million in 2013-14. Of this amount, approximately $4.1 million requires approval by Parliament. The remaining $566.9 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

Historically, operating expenditures have been relatively stable as the organization's Main Estimates does not fluctuate significantly from year to year. The organization’s investigative priorities in 2013-14 will include: access to physical and mental health services; preventing deaths in custody; conditions of confinement; issues facing Aboriginal offenders; access to correctional programming; and, issues affecting federally sentenced women.

Expenditures by Strategic Outcome and Program

Table 236. Expenditures by Strategic Outcome and Program - Budgetary - Office of the Correctional Investigator
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The problems of offenders in the federal correctional system are identified and addressed in a timely and reasonable fashion.
Ombudsman for federal offenders
3,715,962 3,650,592 3,653,186
The following program supports all strategic outcomes within this organization.
Internal Services
1,220,705 1,012,859 1,023,599
Total 4,936,667 4,663,451 4,676,785

Office of the Director of Public Prosecutions

Raison d’être

The Office of the Director of Public Prosecutions (ODPP) is an independent prosecution service mandated to prosecute offences under federal jurisdiction.

The Minister of Justice and Attorney General of Canada is responsible for this organization.

Its sole strategic outcome is the prosecution of criminal and regulatory offences under federal law in a manner that is independent, impartial and fair. The ODPP was created on December 12, 2006 with the coming into force of the Director of Public Prosecutions Act, it:

  • provides legal advice to federal investigative agencies and government departments on the criminal law implications of investigations and prosecutions;
  • ensures the appropriate enforcement of federal laws through principled and independent decisions by prosecutors; and
  • maintains confidence in the administration of justice through professionally conducted prosecutions that result in a judicial determination on the merits of the evidence.

Additional information can be found in the Public Prosecution Service of Canada Report on Plans and Priorities.

Organizational Estimates

Figure 107. Organizational Estimates - Budgetary - Office of the Director of Public Prosecutions

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 237. Organizational Estimates (dollars) - Office of the Director of Public Prosecutions
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
35 Office of the Director of Public Prosecutions - Program expenditures
141,477,954 155,465,023 156,266,509 144,181,252
Total voted
141,477,954 155,465,023 156,266,509 144,181,252
Total Statutory
14,965,696 18,790,128 18,790,128 18,247,860
Total budgetary 156,443,650 174,255,151 175,056,637 162,429,112

Highlights

The Office of the Director of Public Prosecutions is estimating budgetary expenditures of $162.4 million in 2013-14. Of this amount, $144.2 million requires approval by Parliament. The remaining $18.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The overall net decrease of $12.7 million from the 2012-13 Estimates to date to the 2013-14 Main Estimates is mainly due to:

  • a decrease of $8.1 million due to savings identified as part of the Budget 2012 Spending Review;
  • a decrease of $3.2 million for the Budget 2010 Strategic Review;
  • a decrease of $2.0 million for transition funding for accommodations. More funding was needed in 2012-13 in order to be able to meet legal obligations with Public Works and Government Services and to fund ongoing capital projects including the relocation of several regional offices to facilities separate and apart from those of the Department of Justice; and
  • $0.6 million net increase for other adjustments.

Budgetary authorities will be used for the following key duties:

The ODPP undertakes key duties on behalf of the Attorney General of Canada. These key duties, to be carried out in an objective and non-partisan manner, are:

  • the duty to act independently in making decisions related to criminal prosecutions - This constitutional principle recognizes that decisions to prosecute, stay proceedings, withdraw charges or launch an appeal must be made solely in accordance with legal criteria. The public interest must be taken into account, but not considerations of a partisan political nature; and
  • the duty to act independently in providing prosecution-related legal advice - While prosecution-related advice to law enforcement and other federal investigative agencies will take into account the agency’s legal and policy setting, prosecutors cannot be drawn into the agency’s policy making and program administration such that their ability to provide impartial and effective legal advice is undermined.
Areas of Prosecution

The ODPP prosecutes cases under federal statutes that are referred to it by the Royal Canadian Mounted Police (RCMP), other federal investigative agencies, as well as provincial and municipal police forces.

It is responsible for the prosecution of all drug offences under the Controlled Drugs and Substances Act, regardless of whether a federal, provincial, or municipal police agency lays the charges, in all provinces except Quebec and New Brunswick. In the latter two provinces, the ODPP is responsible for drug charges laid by the RCMP only.

In all provinces and territories, the ODPP prosecutes offences under federal statutes aimed at protecting the environment and natural resources as well as the country’s economic and social health (e.g., Fisheries Act, Income Tax Act, Copyright Act, Canada Elections Act, Canadian Environmental Protection Act, Competition Act, Customs Act, Excise Act, and Excise Tax Act), offences involving fraud against the government, capital market fraud offences, along with conspiracies and attempts to violate any of these statutes. In total, over 250 federal statutes contain offences that fall under the ODPP’s jurisdiction to prosecute. However, the ODPP is called upon to regularly provide prosecution services under approximately 60 of those statutes.

In the three territories, the ODPP prosecutes all Criminal Code offences as well as offences under all other federal legislation and certain territorial statutes. In the provinces, the ODPP has jurisdiction to prosecute a limited number of Criminal Code offences, including those related to terrorism, criminal organizations, money laundering, proceeds of crime, and fraud. Under arrangements with the provinces, the ODPP may prosecute Criminal Code offences that are otherwise within provincial jurisdiction when the accused also faces charges within federal jurisdiction.

Where required, the ODPP also provides prosecution-related advice to investigators for all types of prosecutions. Such advice continues to be crucial to ensure that investigative techniques and procedures are consistent with evolving rules of evidence and protections under the Canadian Charter of Rights and Freedoms. The advantage of early prosecutorial advice is that it reduces the risk that operational decisions, such as those about methods of obtaining evidence, will detrimentally affect the admissibility of evidence at trial or the constitutional rights of Canadians.

Expenditures by Strategic Outcome and Program

Table 238. Expenditures by Strategic Outcome and Program - Budgetary - Office of the Director of Public Prosecutions
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Criminal and regulatory offences under federal law are prosecuted in an independent, impartial and fair manner.
Drug, Criminal Code, and terrorism prosecution program
117,158,893 130,687,169 124,815,072
Regulatory offences and economic crime prosecution program
13,986,904 18,776,646 16,168,409
The following program supports all strategic outcomes within this organization.
Internal Services
25,297,853 24,791,336 21,445,631
Total 156,443,650 174,255,151 162,429,112

Office of the Superintendent of Financial Institutions

Raison d’être

The Office of the Superintendent of Financial Institutions (OSFI) was established in 1987 by an Act of Parliament: the Office of the Superintendent of Financial Institutions Act (OSFI Act). It is an independent agency of the Government of Canada and reports to Parliament through the Minister of Finance.

OSFI supervises and regulates all banks in Canada and all federally incorporated or registered trust and loan companies, insurance companies, cooperative credit associations, fraternal benefit societies and private pension plans.

The Office of the Chief Actuary, which is an independent unit within OSFI, provides actuarial valuation and advisory services for the Canada Pension Plan, the Old Age Security program, the Canada Student Loans Program and other public sector pension and benefit plans.

Organizational Estimates

Figure 108. Organizational Estimates - Budgetary - Office of the Superintendent of Financial Institutions

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 239. Organizational Estimates (dollars) - Office of the Superintendent of Financial Institutions
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
35 Program expenditures
910,226 909,369 909,369 909,369
Total voted
910,226 909,369 909,369 909,369
Total Statutory
(13,515,038) 0 0 0
Total budgetary (12,604,812) 909,369 909,369 909,369

Highlights

The Office of the Superintendent of Financial Institutions is estimating budgetary expenditures of $909.4 thousand in 2013-14, which require approval by Parliament. This appropriation is used to partially fund the activities of the Office of the Chief Actuary.

OSFI's remaining costs are fully recovered through assessments and user fees billed on the accrual basis of accounting. In the Main Estimates, respendable revenues are allocated to each program, including Internal Services, to match revenues to costs and plan spending on an appropriation basis. The differences between accounting methods give rise to fluctuations in actual spending levels from year to year. On the appropriation basis of accounting, OSFI reported a budgetary surplus of $12.6 million in 2011-12, largely due to a higher level of outstanding accounts receivable as at March 31, 2011 that were collected during 2011-12.

Details on OSFI’s priorities will be made available in the 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 240. Expenditures by Strategic Outcome and Program - Budgetary - Office of the Superintendent of Financial Institutions
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A financially sound and sustainable Canadian public retirement income system.
Actuarial Valuation and Advisory Services
(2,629,002) 909,369 909,369
A safe and sound Canadian financial system.
Regulation and Supervision of Federally Regulated Financial Institutions
(7,420,714) 0 0
Regulation and Supervision of Federally Regulated Private Pension Plans
(2,532,720) 0 0
The following program supports all strategic outcomes within this organization.
Internal Services
(22,376) 0 0
Total (12,604,812) 909,369 909,369

Offices of the Information and Privacy Commissioners of Canada

Raison d’être

Office of the Privacy Commissioner of Canada : As an Agent of Parliament, the Privacy Commissioner of Canada reports directly to the House of Commons and the Senate. The mandate of the Office of the Privacy Commissioner of Canada (OPC) is to oversee compliance with both the Privacy Act, which covers the personal information-handling practices of federal government departments and agencies, and the Personal Information Protection and Electronic Documents Act (PIPEDA), Canada’s private-sector privacy law, along with some aspects of Canada’s anti-spam law. The OPC’s mission is to protect and promote the privacy rights of individuals.

For administrative purposes, the Minister of Justice is responsible for submitting this organization’s Report on Plans and Priorities and Departmental Performance Report.

Office of the Information Commissioner of Canada : The Information Commissioner of Canada reports directly to the House of Commons and the Senate. The Office of the Information Commissioner of Canada ensures that the rights conferred to information requesters by the Access to Information Act are respected, which ultimately enhances transparency and accountability across the federal government.

For administrative purposes, the Minister of Justice is responsible for submitting this organization’s Report on Plans and Priorities and Departmental Performance Report.

Organizational Estimates

Figure 109. Organizational Estimates - Budgetary - Offices of the Information and Privacy Commissioners of Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 241. Organizational Estimates (dollars) - Offices of the Information and Privacy Commissioners of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
40 Office of the Information Commissioner of Canada - Program expenditures
11,376,683 10,348,813 10,348,813 13,171,028
45 Office of the Privacy Commissioner of Canada - Program expenditures
23,795,371 22,131,465 22,131,465 26,628,405
Total voted
35,172,054 32,480,278 32,480,278 39,799,433
Total Statutory
3,618,642 3,833,389 3,833,389 3,830,250
Total budgetary 38,790,696 36,313,667 36,313,667 43,629,683

Highlights

Office of the Privacy Commissioner of Canada

The Office of the Privacy Commissioner of Canada (OPC) is estimating budgetary expenditures of $29.1 million in 2013-14. Of this amount, $26.6 million requires approval by Parliament. The remaining $2.5 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The OPC's budgetary Main Estimates for 2013-14 are $29.1 million, an increase of $4.5 million from the previous year. Major factors contributing to the net increase include:

  • An increase of $4.1 million for the funding of the OPC relocation. This one time funding would be for the office set up and equipment as well as the new technology infrastructure. This amount is reflected under Internal Services Program and will be reimbursed over a period of 15 years;
  • An increase of $0.2 million due to the transfer from Public Works and Government Services Real Property related to accommodation efficiencies; and
  • An increase in salary of $0.2 million due to recently signed collective agreements.

In addition to the relocation of the Office in 2013, the funding will be used to carry out OPC efforts and activities towards achieving the organization’s single Strategic Outcome, the protection of individuals’ privacy rights and also the Office priorities for 2013-14:

  • Continually enhance service to Canadians by integrating process improvements and implementing new legislative authorities;
  • Consolidate results achieved in the four priority privacy issues (information technology, public safety, identity integrity and protection and genetic information) and communicate outcomes to Canadians; and
  • Sustain organizational capacity in light of key transitions and fiscal constraints.
Office of the Information Commissioner of Canada

The Office of the Information Commissioner of Canada (OIC) is estimating budgetary expenditures of $14.5 million in 2013-14. Of this amount, $13.2 million requires approval by Parliament. The remaining $1.3 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The OIC's budgetary Main Estimates for 2013-14 are $14.5 million, an increase of $2.8 million from the previous year. Major factors contributing to the net increase include:

  • An increase of $2.6 million for the funding of the OIC relocation. This one time funding will be for the office set up and equipment. This amount is reflected under Internal Services program and will be reimbursed over a period of 15 years.
  • An increase of $0.4 million due to the transfer from Public Works and Government Services Real Property related to accommodation efficiencies.
  • An increase in salary of $0.1 million due to recently signed collective agreements; and
  • A decrease of $0.3 million due to savings identified as part of the Budget 2012 Spending Review.

In 2013-14, the funding will be used first and foremost to carry out efficient, fair and confidential investigations of complaints and issues of concern on how federal institutions handle access to information requests from the public. To this end, the OIC will continue to streamline and refine its investigative process while improving its information management and technology infrastructure. Other activities will be conducted in support of the Commissioner’s advisory role to Parliament on all access to information matters. Where required, OIC staff will also assist the Commissioner in bringing issues of interpretation and enforcement of the law before the courts.

Expenditures by Strategic Outcome and Program

Table 242. Expenditures by Strategic Outcome and Program - Budgetary - Offices of the Information and Privacy Commissioners of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The privacy rights of individuals are protected.
Compliance Activities
11,572,471 10,365,548 11,153,628
Research and Policy Development
3,930,540 5,195,373 4,621,993
Public Outreach
2,985,363 3,968,544 3,152,112
Requestors' rights under the Access to Information Act are safeguarded.
Compliance with access to information obligations
8,756,961 8,174,046 9,165,993
The following program activity supports all strategic outcomes within this organization.
Internal Services - Office of the Privacy Commissioner
7,654,492 5,076,466 10,172,097
Internal Services - Office of the Information Commissioner
3,890,869 3,533,690 5,363,860
Total 38,790,696 36,313,667 43,629,683

Listing of the 2013-14 Transfer Payments

Table 243. Listing of the 2013-14 Transfer Payments - Offices of the Information and Privacy Commissioners of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Contributions
The Personal Information Protection and Electronic Documents Act Contribution Program
432,587 500,000 500,000 500,000
Total Contributions 432,587 500,000 500,000 500,000
Total 432,587 500,000 500,000 500,000

Old Port of Montreal Corporation Inc.

Raison d’être

The Old Port of Montreal Corporation Inc. (OPMC) is a crown corporation established in 1981 as a wholly owned subsidiary of the Canada Lands Company Limited. It reports for certain purposes as if it were a parent corporation. The OPMC promotes the development of the Old Port of Montreal, in line with a master plan approved by the Government, and it provides recreational, tourism, cultural and commercial activities. The Corporation manages the heritage properties at the Old Port on behalf of Her Majesty while ensuring public access to the waterfront. The Old Port site covers 40.7 hectares, extending for 2.2 km along the St. Lawrence River.

The Minister of Public Works and Government Services and Minister for Status of Women is responsible for this organization.

Organizational Estimates

Figure 110. Organizational Estimates - Budgetary - Old Port of Montreal Corporation Inc.

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 244. Organizational Estimates (dollars) - Old Port of Montreal Corporation Inc.
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
10 Payments to the Old Port of Montreal Corporation Inc. or to the Crown corporation to which it is amalgamated for operating and capital expenditures of the Old Port of Montreal Division
30,373,000 25,173,000 25,173,000 24,472,000
Total voted
30,373,000 25,173,000 25,173,000 24,472,000
Total budgetary 30,373,000 25,173,000 25,173,000 24,472,000

Highlights

The Old Port of Montreal Corporation is estimating budgetary expenditures of $24.5 million in 2013-14 which require approval by Parliament.

Planned expenditures have been established at $16.4 million for operating and $8.1 million for capital in 2013-14. These plans and future appropriations will need to be revisited in light of the recent machinery of government changes, announcing the amalgamation of the Old Port of Montreal Corporation Inc. and Parc Downsview Park Inc. with Canada Lands Company Limited. Canada Lands Company Limited is expected to address these changes in the 2013-14 Corporate Plan.

Expenditures by Strategic Outcome and Program

Table 245. Expenditures by Strategic Outcome and Program - Budgetary - Old Port of Montreal Corporation Inc.
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
An urban park dedicated to recreational, tourist and cultural activities that safeguard and promote the Old Port of Montreal's cultural heritage while facilitating public access to the waterfront.
Management of the Old Port of Montreal as an urban park, a tourist destination offering recreational and cultural activities
30,373,000 25,173,000 24,472,000
Total 30,373,000 25,173,000 24,472,000

Parks Canada Agency

Raison d’être

The Minister of the Environment is responsible for the Parks Canada Agency. Parks Canada protects and presents nationally significant examples of Canada’s natural and cultural heritage, and fosters public understanding, appreciation and enjoyment in ways that ensure the ecological and commemorative integrity of these places for present and future generations. National parks, national historic sites and national marine conservation areas offer Canadians the opportunity to visit, meaningfully experience and personally connect with these heritage places. In carrying out its responsibilities, Parks Canada works in collaboration with a number of partners including Aboriginal peoples, stakeholders and neighbouring communities.

Organizational Estimates

Figure 111. Organizational Estimates - Budgetary - Parks Canada Agency

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 246. Organizational Estimates (dollars) - Parks Canada Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
20 Program expenditures
504,032,705 484,964,993 585,866,785 436,942,756
25 Payments to the New Parks and Historic Sites Account
500,000 500,000 500,000 500,000
Total voted
504,532,705 485,464,993 586,366,785 437,442,756
Total Statutory
173,479,200 162,763,204 162,763,204 159,592,513
Total budgetary 678,011,905 648,228,197 749,129,989 597,035,269

Highlights

The Parks Canada Agency is estimating budgetary expenditures of $597 million in 2013-14. Of this amount, $437.4 million requires approval by Parliament. The remaining $159.6 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

Parks Canada Agency’s net decrease in planned spending of $51.2 million is mainly due to:

  • A decrease of $19.7 million for savings identified as part of the Budget 2012 Spending Review;
  • A decrease of $15 million for the planned completion of a section of the Trans-Canada Highway in Banff National Park;
  • A decrease of $7.5 million for emergency response funding for natural disasters, and unanticipated health-and safety-related recapitalization; and
  • A decrease of $4.5 million to support building the Trans-Canada Trail.

For more information, details on the Agency’s priorities will be made available in its 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 247. Expenditures by Strategic Outcome and Program - Budgetary - Parks Canada Agency
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canadians have a strong sense of connection, through meaningful experiences, to their national parks, national historic sites and national marine conservation areas and these protected places are enjoyed in ways that leave them unimpaired for present and future generations.
Visitor Experience
262,896,567 239,851,574 226,350,936
Heritage Resources Conservation
158,761,481 160,995,313 157,140,717
Townsite and Throughway Infrastructure
104,365,103 113,933,250 93,211,526
Public Appreciation and Understanding
52,880,244 46,150,925 39,473,115
Heritage Places Establishment
14,167,678 15,751,134 15,193,527
The following program supports all strategic outcomes within this organization.
Internal Services
84,940,832 71,546,001 65,665,448
Total 678,011,905 648,228,197 597,035,269

Listing of the 2013-14 Transfer Payments

Table 248. Listing of the 2013-14 Transfer Payments - Parks Canada Agency
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grant to the International Peace Garden
22,700 22,700 22,700 22,700
Total Grants 22,700 22,700 22,700 22,700
Contributions
Contributions in support of activities or projects related to national parks, national marine conservation areas, national historic sites and historic canals
9,760,060 8,254,300 13,114,595 3,734,300
Total Contributions 9,760,060 8,254,300 13,114,595 3,734,300
Total 9,782,760 8,277,000 13,137,295 3,757,000

Patented Medicine Prices Review Board

Raison d’être

The Patented Medicine Prices Review Board (PMPRB) is an independent, quasi-judicial body created by Parliament in 1987. Its mandate is two-fold:

  • Regulatory — to ensure that prices charged by patentees for patented medicines sold in Canada are not excessive; and
  • Reporting — to report on pharmaceutical trends of all medicines and on R&D spending by pharmaceutical patentees.

In carrying out its mandate, the PMPRB ensures that Canadians are protected from excessive prices for patented medicines sold in Canada and that stakeholders are informed on pharmaceutical trends. The Minister of Health is responsible for this organization.

Organizational Estimates

Figure 112. Organizational Estimates - Budgetary - Patented Medicine Prices Review Board

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 249. Organizational Estimates (dollars) - Patented Medicine Prices Review Board
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
40 Program expenditures
8,241,046 10,779,628 10,779,628 9,918,440
Total voted
8,241,046 10,779,628 10,779,628 9,918,440
Total Statutory
3,513,329 1,052,767 1,052,767 1,025,633
Total budgetary 11,754,375 11,832,395 11,832,395 10,944,073

Highlights

The Patented Medicine Prices Review Board is estimating budgetary expenditures of $10.9 million in 2013-14. Of this amount, $9.9 million requires approval by Parliament. The remaining $1.0 million represents statutory forecasts that do not require further approval and is provided for information purposes.

The PMPRB’s planned expenditures have decreased by approximately $941 thousand from the previous year in keeping with savings identified as part of the Budget 2012 Spending Review.

  • Some of these savings were achieved through a reduction to the funding for the Patented Medicine Prices Regulation Program.
  • The remaining savings were achieved through the reduction of funding for the non-patented prescription drug prices initiative included in the Pharmaceutical Trends Program.

In 2013-14, the PMPRB will focus on:

  • Continuing the implementation of the Management Action Plan in response to the PMPRB Program Evaluation Report; and
  • Decreasing regulatory burden and making effective use of Board Staff resources

Additional information can be found in the PMPRB’s 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 250. Expenditures by Strategic Outcome and Program - Budgetary - Patented Medicine Prices Review Board
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canadians are protected from excessive prices for patented medicines sold in Canada and stakeholders are informed on pharmaceutical trends.
Patented Medicine Prices Regulation Program
7,346,773 7,508,128 6,781,301
Pharmaceutical Trends Program
1,010,528 1,265,379 1,328,833
The following program supports all strategic outcomes within this organization.
Internal Services
3,397,074 3,058,888 2,833,939
Total 11,754,375 11,832,395 10,944,073

PPP Canada Inc.

Raison d’être

PPP Canada is a Crown Corporation established in 2008 to support the development of public-private partnerships (P3). The Minister of Finance is responsible for this organization.

P3s are an alternative method for procuring large and complex public infrastructure projects. Through long-term P3 contracts that have design, build, finance, operate and maintain components, governments can access private sector expertise, technology and capital.

PPP Canada acts as a leading source on P3 matters through knowledge development and sharing. In addition, the Corporation provides expertise and advice in assessing and executing P3 opportunities at the federal level as well as leveraging greater value for money from federal investments in provincial, territorial, municipal and First Nations infrastructure through the P3 Canada Fund.

Organizational Estimates

Figure 113. Organizational Estimates - Budgetary - PPP Canada Inc.

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 251. Organizational Estimates (dollars) - PPP Canada Inc.
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
40 Payments to PPP Canada Inc. for operations and program delivery
12,700,000 12,700,000 12,700,000 12,300,000
45 Payments to PPP Canada Inc. for P3 Canada Fund investments
275,000,000 275,000,000 275,000,000 252,900,000
Total voted
287,700,000 287,700,000 287,700,000 265,200,000
Total budgetary 287,700,000 287,700,000 287,700,000 265,200,000

Highlights

PPP Canada is estimating budgetary requirements of $265.2 million in 2013-14 which require approval by Parliament. This represents a decrease of $22.5 million, or 7.8% from previous Main Estimates, primarily as funding for the P3 Canada Fund has reached its final year since its creation in 2008.

The $252.9 million in program funding for the P3 Canada Fund will focus on committing to projects that are in one of the four identified priority sectors that promote jobs and growth including: water and wastewater projects; solid waste projects; transportation projects; and brownfield redevelopment projects.

The $12.3 million in operating funds will cover costs related to pay and benefits; office space/equipment; activities related to continued efforts to develop internal expertise and increased knowledge of PPP Canada staff through the development of relevant tools, studies and products; activities developed to support efforts in providing advice on the execution of projects for the federal government including the development and production of a suite of federal guidance tools; and activities related to the P3 Canada Fund, including outreach and awareness activities.

Expenditures by Strategic Outcome and Program

Table 252. Expenditures by Strategic Outcome and Program - Budgetary - PPP Canada Inc.
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Transform Canada into a leader for public-private partnerships (P3).
Federal Public-Private Partnership Initiatives
0 287,700,000 265,200,000
Funds not allocated to the 2013-14 Program Alignment Architecture 287,700,000 0 0
Total 287,700,000 287,700,000 265,200,000

Privy Council

Raison d’être

The mandate of the Privy Council Office (PCO) is to serve Canada and Canadians by providing professional, non-partisan advice and support to the Prime Minister, the ministers within the Prime Minister’s portfolio and Cabinet. The Prime Minister is responsible for this organization.

PCO supports the development of the Government of Canada’s policy and legislative agendas; coordinates responses to issues facing the Government and the country; and supports the effective operation of Cabinet. As Head of the Public Service of Canada, the Clerk of the Privy Council and Secretary to the Cabinet sets strategic direction and oversees all major issues for the Public Service. Led by the Clerk of the Privy Council, PCO helps the Government to implement its vision and respond effectively and quickly to issues facing the Government and the country.

Additional information can be found in PCO’s Report on Plans and Priorities.

Organizational Estimates

Figure 114. Organizational Estimates - Budgetary - Privy Council

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 253. Organizational Estimates (dollars) - Privy Council
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Program expenditures
138,212,059 111,793,073 117,892,739 109,008,095
Total voted
138,212,059 111,793,073 117,892,739 109,008,095
Total Statutory
17,217,754 14,974,315 14,974,315 14,401,809
Total budgetary 155,429,813 126,767,388 132,867,054 123,409,904

Highlights

Privy Council Office is estimating budgetary expenditures of $123.4 million in 2013-14. Of this amount, $109.0 million requires approval by Parliament. The remaining $14.4 million represents statutory authorities that do not require additional approval and are provided for information purposes.

A net decrease of $3.4 million in spending, when comparing the 2013-14 to the 2012-13 Main Estimates, is mainly due to the following:

  • An increase of $2.4 million for the operational activities of the Business Transformation and Renewal Secretariat in pursuing government-wide opportunities for improved services and operational efficiencies;
  • An increase of $1.4 million to continue to support the coordination of a government-wide communications strategy for Canada’s Economic Action Plan;
  • An increase of $0.9 million for the ratification of specific collective agreements;
  • An increase of $0.9 million to support the government-wide coordination of implementation of the Perimeter Security and Economic Competitiveness Action Plan;
  • An increase of $0.2 million since the Canada-Australia Exchange Program is currently under review. Therefore, PCO is not transferring funds to the Department of Foreign Affairs and International Trade as there is currently no departmental staff located on missions abroad;
  • A decrease of $7.0 million in savings resulting from PCO’s 2010 Strategic Review identified in Budget 2011 and savings identified as part of the Budget 2012 Spending Review;
  • A decrease of $1.2 million relating to the completion of the Commission of Inquiry into the Decline of Sockeye Salmon in the Fraser River; and
  • A decrease in funding of $1.0 million for the Office of the Special Advisor on Human Smuggling and Illegal Migration.

Expenditures by Strategic Outcome and Program

Table 254. Expenditures by Strategic Outcome and Program - Budgetary - Privy Council
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The Government’s agenda and decision making are supported and implemented and the institutions of government are supported and maintained.
Prime Minister and portfolio ministers’ support and advice
70,756,909 65,463,242 65,473,677
Cabinet and Cabinet committees' advice and support
18,900,020 15,546,282 15,446,843
Public service leadership and direction
4,579,031 3,935,056 2,326,616
Commissions of inquiry
11,218,897 1,249,660 0
The following program supports all strategic outcomes within this organization.
Internal Services
49,974,956 40,573,148 40,162,768
Total 155,429,813 126,767,388 123,409,904

Public Appointments Commission Secretariat

Raison d’être

As part of the savings identified in the Budget 2012 Spending Review, the Public Appointments Commission Secretariat ceased its operations as of April 1, 2012. Consequently, Order in Council P.C. 2012-0964 repeals Order in Council 2006-0223 which established the Public Appointments Commission.

Organizational Estimates

Figure 115. Organizational Estimates - Budgetary - Public Appointments Commission Secretariat

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 255. Organizational Estimates (dollars) - Public Appointments Commission Secretariat
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
Program expenditures
119,473 945,000 945,000 0
Total voted
119,473 945,000 945,000 0
Total Statutory
15,607 122,672 122,672 0
Total budgetary 135,080 1,067,672 1,067,672 0

Highlights

Not applicable

Expenditures by Strategic Outcome and Program

Table 256. Expenditures by Strategic Outcome and Program - Budgetary - Public Appointments Commission Secretariat
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
To ensure fair and competency-based processes are in place for the recruitment and selection of qualified individuals for Governor-in-Council appointments across agencies, boards, commissions and Crown Corporations.
Oversight of the Governor-in-Council appointments
119,620 967,672 0
The following program supports all strategic outcomes within this organization.
Internal Services
15,460 100,000 0
Total 135,080 1,067,672 0

Public Health Agency of Canada

Raison d’être

Public health involves the organized efforts of society to keep people healthy and to prevent injury, illness and premature death. It includes programs, services and policies that protect and promote the health of all Canadians. In Canada, public health is a responsibility that is shared by the three levels of government in collaboration with the private sector, non-government organizations, health professionals and the public.

In September 2004, the Public Health Agency of Canada was created within the federal Health Portfolio to deliver on the Government of Canada’s commitment to increase its focus on public health in order to help protect and improve the health and safety of all Canadians and to contribute to strengthening the health care system.

Organizational Estimates

Figure 116. Organizational Estimates - Budgetary - Public Health Agency of Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 257. Organizational Estimates (dollars) - Public Health Agency of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
45 Operating expenditures
379,391,177 365,951,213 365,663,090 329,555,178
50 Capital expenditures
27,234,343 17,132,868 18,188,470 7,217,054
55 Grants and contributions
193,291,760 200,559,571 201,277,515 210,343,452
Total voted
599,917,280 583,643,652 585,129,075 547,115,684
Total Statutory
36,582,257 32,837,921 32,837,921 32,120,776
Total budgetary 636,499,537 616,481,573 617,966,996 579,236,460

Highlights

The Public Health Agency of Canada is estimating budgetary expenditures of $579.2 million in 2013-14. Of this amount, $547.1 million requires approval by Parliament. The remaining $32.1 million represents statutory forecasts that do not require further approval and is provided for information purposes.

A decrease in the Main Estimates of $37.2 million is mainly due to a decrease in operating expenditures of $37.1 million and a decrease in capital of $9.9 million, and is partially offset by an increase in transfer payments of $9.8 million. Factors contributing to the net decrease include:

  • An increase of $15.2 million for the International Health Program as a result of the Budget 2012 Spending Review for the Health Portfolio. The program pays out grants and contributions to international health organizations.
  • A decrease of $6.1 million for the JC Wilt Infectious Diseases Research Centre. The Centre will provide the Government of Canada with additional laboratory space for research and vaccine development. The reduction in capital is due to the completion of construction.
  • A decrease of $11.1 million to reflect the scheduled sunsetting of the short-term replenishment of the National Antiviral Stockpile which ensured that antivirals are held domestically and are readily available for timely distribution and use during a pandemic.
  • Budget 2012 Spending Review savings of $35.7 million are to be achieved through efficiency measures and program reductions that align resources to the Agency’s core mandate, scaling back where there is a need; transforming how the Agency works internally; and by consolidating and streamlining.

Expenditures by Strategic Outcome and Program

Table 258. Expenditures by Strategic Outcome and Program - Budgetary - Public Health Agency of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Protecting Canadians and empowering them to improve their health.
Health Promotion and Disease Prevention
0 0 308,201,823
Public Health Infrastructure
0 0 133,112,689
Health Security
0 0 47,709,580
The following program supports all strategic outcomes within this organization.
Internal Services
119,118,054 95,409,603 90,212,368
Funds not allocated to the 2013-14 Program Alignment Architecture 517,381,483 521,071,970 0
Total 636,499,537 616,481,573 579,236,460

Listing of the 2013-14 Transfer Payments

Table 259. Listing of the 2013-14 Transfer Payments - Public Health Agency of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grants to individuals and organizations in support of health promotion projects in the areas of building community capacity, stimulating knowledge development and dissemination, and partnership building/intersectoral collaboration
2,288,765 17,994,000 17,994,000 17,994,000
Grant to eligible non-profit international organizations in support of their projects or programs on health
0 0 100,000 2,730,000
Grants to graduate students, post-graduate students and Canadian post secondary institutions to increase professional capacity and training levels in order to build an effective public health sector
342,377 2,514,375 2,514,375 1,140,000
Total Grants 2,631,142 20,508,375 20,608,375 21,864,000
Contributions
Contributions to non-profit organizations to support, on a long-term basis, the development and provision of preventative and early intervention services aimed at addressing the health and developmental problems experienced by young children at risk in Canada
82,855,000 82,088,000 82,088,000 82,088,000
Contributions to individuals and organizations to support health promotion projects in the areas of building community capacity, stimulating knowledge development and dissemination, and partnership building/intersectoral collaboration
49,666,898 42,909,000 44,909,000 39,824,256
Contributions to incorporated local or regional non-profit Aboriginal organizations and institutions for the purpose of developing early intervention programs for Aboriginal pre-school children and their families
31,774,518 32,134,000 32,134,000 32,134,000
Contributions in support of the Federal Initiative on HIV/AIDS
21,853,470 16,757,000 16,757,000 16,757,000
Assessed contribution to the Pan-American Health Organization (PAHO)
0 0 0 12,500,000
Contributions to Canadian Blood Services and/or other designated transfusion/transplantation centres to support adverse event surveillance activities
2,150,000 2,190,000 2,190,000 2,190,000
Contributions to individuals and organizations in support of public health infrastructure
2,129,852 1,412,196 1,412,196 2,023,196
Contributions to non-government organizations, corporations, other levels of government, post-secondary institutions and individuals to support development and creation of public health workforce development products and tools
116,880 963,000 963,000 963,000
Total Contributions 190,546,618 178,453,196 180,453,196 188,479,452
Total 193,177,760 198,961,571 201,061,571 210,343,452

Public Safety and Emergency Preparedness

Raison d’être

The Department of Public Safety and Emergency Preparedness plays a key role in discharging the Government’s fundamental responsibility for the safety and security of its citizens. Legislation governing the Department sets out two essential roles for the Department: (i) support the Minister’s responsibility for all matters, except those assigned to another federal minister, related to public safety and emergency management including national leadership and (ii) coordinate the efforts of Public Safety’s Portfolio agencies as well as provide guidance on their strategic priorities.

The Department provides strategic policy advice on: national security; border strategies; countering crime; and emergency management. The Department also delivers a number of grant and contribution programs related to emergency management and community safety.

Organizational Estimates

Figure 117. Organizational Estimates - Budgetary - Public Safety and Emergency Preparedness

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 260. Organizational Estimates (dollars) - Public Safety and Emergency Preparedness
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
141,648,763 124,671,421 128,028,599 124,342,301
5 Grants and contributions
244,162,360 292,939,791 479,440,792 300,628,590
Total voted
385,811,123 417,611,212 607,469,391 424,970,891
Total Statutory
15,753,673 15,133,901 15,133,901 15,940,032
Total budgetary 401,564,796 432,745,113 622,603,292 440,910,923

Highlights

Public Safety and Emergency Preparedness is estimating budgetary expenditures of $440.9 million in 2013-14. Of this amount, $425.0 million requires approval by Parliament. The remaining $15.9 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The net spending increase of $8.2 million or 1.9 % is due to a decrease in operating funding of $0.3 million, an increase of $0.8 million in Employee Benefit Plans costs, a decrease in grants of $7.7 million, as well as an increase in contributions of $15.4 million.

Border Strategies

Major factors contributing to the net increase of $1.8 million in Border Strategies include:

  • An increase of $1.0 million in Vote 1 for the implementation of national security and emergency management initiatives under the Beyond the Border: a shared vision for perimeter security and economic competitiveness.

In 2013-14, Public Safety and Emergency Preparedness will continue to promote the security of North America through the implementation of initiatives under the Action Plan, such as in the areas of joint threat assessments and critical infrastructure resilience.

Countering Crime

Major factors contributing to the net decrease of $20.3 million in Countering Crime include:

  • a decrease of $14.8 million in Vote 5 as a result of the sunsetting of a two year temporary funding arrangement for the sustainability of agreements under the First Nations Policing Program, net of funding received for the compensation, benefit and salary increases of the RCMP officers working for the Program;
  • a decrease of $4.5 million ($1.7 million in Vote 1 and $2.8 million in Vote 5) as a result of the savings measures announced in Budget 2012; and
  • a decrease of $1.5 million in Vote 1 due to the realignment of budgets.

In 2013-14, Public Safety and Emergency Preparedness will aim to increase the effectiveness of the criminal justice system through exploring innovative cost-effective approaches to policing, and through advancing crime prevention initiatives such as the Community Benefit Investment initiatives. In addition, options for the renewal of the First Nations Policing Policy (FNPP) will be explored to ensure professional police services that are dedicated and responsive to the communities they serve.

Emergency Management

Major factors contributing to the net increase of $26.7 million in Emergency Management include:

  • an increase of $38.2 million ($0.2 million in Vote 1 and $38.0 million in Vote 5) to provide financial support to Provinces and Territories for 2011 Flood Mitigation Investments;
  • an increase of $1.1 million in Vote 1 for the implementation of national security and emergency management initiatives under the Beyond the Border: a shared vision for perimeter security and economic competitiveness;
  • a decrease of $9.2 million ($2.7 million in Vote 1 and $6.5 million in Vote 5) as a result of the savings measures announced in Budget 2012. The $6.5 million decrease in Vote 5 relates to contributions to the provinces and municipalities pursuant to the Emergency Management Act;
  • a decrease of $1.2 million in Vote 1 due to the realignment of budgets.

In 2013-14, Public Safety and Emergency Preparedness will work to enhance its capacity to respond to emergencies by ensuring that the Government Operations Centre (GOC) and regional offices have the equipment and infrastructure required to exercise national leadership and ensure sound information sharing and collaboration with other levels of government and emergency responders. The Department will make efforts to enhance the Government’s resilience to prepare for, manage and recover from disasters, by reinforcing partnerships for national disaster mitigation while managing the increased costs of disaster recovery, and by renewing the Action Plan for Critical Infrastructure, with a focus on building resilience and a regional approach to risk management.

National Security

Major factors contributing to the net decrease of $2.4 million in National Security include:

  • a decrease of $7.9 million in Vote 5 due to sunsetting of funds for the Ex Gratia payments to the families of the victims of Air India Flight 182;
  • an increase of $1.8 million in Vote 5 for the Kanishka Project Research Initiative; and
  • an increase of $2.4 million in Vote 1 to strengthen the security of federal cyber systems.

In 2013-14, Public Safety and Emergency Preparedness will work to address emerging threats to the security of Canada, including terrorism, violent extremism, and transnational organized crime. The Department will ensure it has the necessary structures and equipment to meet Canada’s obligations for cyber security and will continue to strengthen Canada’s ability to intervene and respond to cyber security threats by working to secure government systems.

Internal Services

Major factors contributing to the net increase of $2.4 million in Internal Services include:

  • an increase of $2.0 million in Vote 1 due to: the realignment of budgets; the implementation of national security and emergency management initiatives under the Beyond the Border: a shared vision for perimeter security and economic competitiveness; to maintain the standard of delivery of, and engage in new activities under the Continuity of Government program, and various other small initiatives; and
  • a decrease of $1.2 million in Vote 1 as a result of the savings measures announced in Budget 2012.

For Estimates to date, please refer to the Supplementary Estimates (A), (B) and (C).

For further details on trends, please refer to the Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 261. Expenditures by Strategic Outcome and Program - Budgetary - Public Safety and Emergency Preparedness
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A safe and resilient Canada.
Countering Crime
170,120,151 209,999,507 189,707,922
Emergency Management
143,734,990 139,597,608 166,255,003
National Security
17,685,107 27,601,714 25,247,356
Border Strategies
2,946,130 2,522,140 4,297,690
The following program supports all strategic outcomes within this organization.
Internal Services
67,078,418 53,024,144 55,402,952
Total 401,564,796 432,745,113 440,910,923

Listing of the 2013-14 Transfer Payments

Table 262. Listing of the 2013-14 Transfer Payments - Public Safety and Emergency Preparedness
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Grants in support of the Safer Communities Initiative
939,518 3,460,000 3,460,000 2,960,000
Other National Voluntary Organizations active in the criminal justice sector
1,796,143 1,796,144 1,796,144 1,796,144
Kanishka Project Research Initiative
0 500,000 500,000 700,000
Grants to provincial partners for the National Flagging System to identify and track high-risk violent offenders who jeopardize public safety
500,000 0 500,000 500,000
Total Grants 3,235,661 5,756,144 6,256,144 5,956,144
Contributions
Payments to the provinces, territories, municipalities, Indian band councils and recognized authorities representing Indians on reserve, Indian communities on Crown land and Inuit communities, for the First Nations Policing Program
79,505,807 121,234,148 121,234,148 105,134,330
Contributions to the provinces for assistance related to natural disasters
99,970,212 100,000,000 280,000,000 100,000,000
Contributions in support of the Safer Communities Initiative
42,279,554 40,139,899 40,139,899 38,934,516
Financial Support to Provinces and Territories for 2011 Flood Mitigation Investments
0 0 50,000,000 37,950,000
Biology Casework Analysis Contribution Program
6,900,000 6,900,000 6,900,000 6,900,000
Kanishka Project Research Initiative
48,637 500,000 500,000 2,146,000
Contribution Program to Combat Child Sexual Exploitation and Human Trafficking
1,924,365 1,975,600 1,975,600 2,055,600
Aboriginal Community Safety Development Contribution Program
541,903 690,000 690,000 690,000
International Association of Fire Fighters, Canada
410,775 500,000 500,000 500,000
Payments to the provinces, territories, and public and private bodies in support of activities complementary to those of the Department of Public Safety and Emergency Preparedness
863,443 877,000 877,000 362,000
Total Contributions 232,444,696 272,816,647 502,816,647 294,672,446
Total 235,680,357 278,572,791 509,072,791 300,628,590

Public Sector Integrity Commission

Raison d’être

The Office of the Public Sector Integrity Commissioner of Canada (the Office) was set up to administer the Public Servants Disclosure Protection Act, which came into force in April 2007. The Office is mandated to establish a safe, independent, and confidential process for public servants and members of the public to disclose potential wrongdoing in the federal public sector. The Office also helps to protect public servants who have filed disclosures or participated in related investigations from reprisal.

The disclosure regime is an element of the control framework which strengthens accountability and management oversight in government operations.

The Commissioner reports directly to Parliament and the President of the Treasury Board is responsible for the Report on Plans and Priorities and the Departmental Performance Report of the Office.

Organizational Estimates

Figure 118. Organizational Estimates - Budgetary - Public Sector Integrity Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 263. Organizational Estimates (dollars) - Public Sector Integrity Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
50 Program expenditures
5,192,767 5,133,000 5,133,000 5,154,100
Total voted
5,192,767 5,133,000 5,133,000 5,154,100
Total Statutory
473,096 523,072 523,072 520,799
Total budgetary 5,665,863 5,656,072 5,656,072 5,674,899

Highlights

The Office of the Public Sector Integrity Commissioner of Canada is estimating budgetary expenditures of $5.7 million in 2013-14. Of this amount, $5.2 million requires approval by Parliament. The remaining $0.5 million represents statutory forecasts that do not require additional approval and are provided for information purposes. The 2013-14 level of expenditures is consistent with the actual spending in 2011-12 and the 2012-13 Main Estimates. The main use of funds is to pay for salaries, benefits, and professional services which provide and support a disclosure and reprisal function that is timely, rigorous, independent and accessible. Further information on the use of funds can be found in the Report on Plans and Priorities.

While the level of spending is fairly constant, the number of new cases and the number of investigations continues to increase; if current trends continue in 2012-13 the number of new disclosure and reprisal cases and number of investigations launched will increase by 30% in comparison to the prior year. There is a risk that further increases in the number of new cases may impact the timeliness in which the Office can respond to disclosures of wrongdoing and complaints of reprisal.

Expenditures by Strategic Outcome and Program

Table 264. Expenditures by Strategic Outcome and Program - Budgetary - Public Sector Integrity Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Wrongdoing in the federal public sector is resolved and public servants are protected against reprisal.
Disclosure and Reprisal Management Program
3,499,031 3,614,201 3,748,289
The following program supports all strategic outcomes within this organization.
Internal Services
2,166,832 2,041,871 1,926,610
Total 5,665,863 5,656,072 5,674,899

Listing of the 2013-14 Transfer Payments

Table 265. Listing of the 2013-14 Transfer Payments - Public Sector Integrity Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Contributions
Contributions for access to legal advice under the Public Servants Disclosure Protection Act
15,438 40,000 40,000 40,000
Total Contributions 15,438 40,000 40,000 40,000
Total 15,438 40,000 40,000 40,000

Public Service Commission

Raison d’être

The Minister of Canadian Heritage and Official Languages is responsible for the Public Service Commission (PSC), an independent agency accountable to Parliament, for the purpose of the Financial Administration Act and to table the PSC Annual Report under the Public Service Employment Act.

The PSC is dedicated to building a public service that strives for excellence. It protects merit, non-partisanship and the use of both official languages in a staffing context, while ensuring respect for the values of fairness, access, transparency and representativeness. The PSC recruits talented Canadians to the Public Service and continually renews its recruitment services to meet the needs of a modern and innovative public service. The PSC also helps the public service retain and redeploy experienced and skilled employees whose jobs have been affected by public service downsizing or for other reasons.

Additional information can be found in the PSC’s Annual Report, available on the PSC web site.

Organizational Estimates

Figure 119. Organizational Estimates - Budgetary - Public Service Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 266. Organizational Estimates (dollars) - Public Service Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
95 Program expenditures
92,308,370 79,092,342 79,930,756 76,778,690
Total voted
92,308,370 79,092,342 79,930,756 76,778,690
Total Statutory
13,297,513 13,620,112 13,620,112 13,170,904
Total budgetary 105,605,883 92,712,454 93,550,868 89,949,594

Highlights

The Public Service Commission (PSC) is estimating budgetary expenditures of $89.9 million in 2013-14. Of this amount, $76.8 million requires approval by Parliament. The remaining $13.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes only.

A net decrease of $2.8 million in planned spending is primarily due to the following:

  • a decrease of $4.5 million resulting from savings identified as part of the Budget 2012 Spending Review; and
  • an increase of $1.5 million for salary increases.

For further details please refer to the PSC’s Report on Plans and Priorities, found on the PSC web site.

Expenditures by Strategic Outcome and Program

Table 267. Expenditures by Strategic Outcome and Program - Budgetary - Public Service Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A highly competent, non-partisan and representative public service, able to provide service in both official languages, in which appointments are based on merit and the values of fairness, access, representativeness and transparency.
Staffing Services and Assessment
32,010,281 27,660,877 26,719,456
Oversight of Integrity in Staffing and of Non-Partisanship
21,547,291 21,180,632 19,574,592
Staffing System Integrity and Political Impartiality
14,647,191 13,977,675 12,805,477
The following program supports all strategic outcomes within this organization.
Internal Services
37,401,120 29,893,270 30,850,069
Total 105,605,883 92,712,454 89,949,594

Public Service Labour Relations Board

Raison d’être

The Public Service Labour Relations Board (PSLRB) is an independent quasi-judicial tribunal mandated by the Public Service Labour Relations Act to administer the collective bargaining and grievance adjudication systems in the federal public service. It is also mandated by the Parliamentary Employment and Staff Relations Act to perform the same role for the institutions of Parliament.

The PSLRB is unique in that it is one of the few bodies of its type in Canada that combine both adjudication functions and responsibilities as an impartial third party in the collective bargaining process. By resolving labour relations issues in an impartial manner, the PSLRB contributes to a productive and efficient workplace that ultimately benefits Canadians through the smooth delivery of government programs and services.

Given its independent status, the PSLRB is responsible to Parliament through a designated minister who is not a member of the Treasury Board. The designated minister is currently the Minister of Canadian Heritage and Official Languages, who is responsible under the Public Service Labour Relations Act for tabling the PSLRB's annual report to Parliament each year and for signing documents required under the Financial Administration Act.

Organizational Estimates

Figure 120. Organizational Estimates - Budgetary - Public Service Labour Relations Board

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 268. Organizational Estimates (dollars) - Public Service Labour Relations Board
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
100 Program expenditures
12,140,002 12,421,310 12,421,310 12,470,076
Total voted
12,140,002 12,421,310 12,421,310 12,470,076
Total Statutory
1,306,699 1,310,757 1,310,757 1,304,347
Total budgetary 13,446,701 13,732,067 13,732,067 13,774,423

Highlights

The Public Service Labour Relations Board is estimating budgetary expenditures of $13.8 million in 2013-14. Of this amount, $12.5 million requires approval by Parliament. The remaining $1.3 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Main Estimates for the Public Service Labour Relations Board are $13.8 million, approximately the same amount as the 2012-13 Main Estimates.

Detailed information on the Public Service Labour Relations Board authority, mandate and program activities can be found in the Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 269. Expenditures by Strategic Outcome and Program - Budgetary - Public Service Labour Relations Board
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Resolution of labour relations issues in the federal public service and in Parliament in an impartial manner.
Adjudication, mediation and compensation analysis and research
9,368,528 9,922,103 9,912,809
The following program supports all strategic outcomes within this organization.
Internal Services
4,078,173 3,809,964 3,861,614
Total 13,446,701 13,732,067 13,774,423

Public Service Staffing Tribunal

Raison d’être

The Public Service Staffing Tribunal is an independent, quasi-judicial body established under the Public Service Employment Act to address complaints related to internal appointments and lay-offs in the federal public service. The Tribunal conducts hearings, settlement conferences and mediation sessions in order to resolve complaints. In fulfilling its mandate, the Tribunal fosters fair and transparent staffing practices, contributes to a public service that is based on merit, embodies linguistic duality and human rights, and strives for excellence. The Minister of Canadian Heritage and Official Languages is responsible for the Tribunal.

Organizational Estimates

Figure 121. Organizational Estimates - Budgetary - Public Service Staffing Tribunal

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 270. Organizational Estimates (dollars) - Public Service Staffing Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
105 Program expenditures
4,387,381 4,811,895 4,811,895 4,832,445
Total voted
4,387,381 4,811,895 4,811,895 4,832,445
Total Statutory
548,695 614,407 614,407 611,000
Total budgetary 4,936,076 5,426,302 5,426,302 5,443,445

Highlights

The Public Service Staffing Tribunal is estimating budgetary expenditures of $5.4 million in 2013-14. Of this amount, $4.8 million requires approval by Parliament. The remaining $611 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Main Estimates for the Public Service Staffing Tribunal are $5.4 million, approximately the same amount as the 2012-13 Main Estimates.

For your information, details on our priorities will be made available in our 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 271. Expenditures by Strategic Outcome and Program - Budgetary - Public Service Staffing Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Fair and impartial resolution of disputes related to internal appointments and lay-offs in the Government of Canada.
Adjudication and mediation of complaints filed under the Public Service Employment Act
3,644,333 3,837,656 3,973,715
The following program supports all strategic outcomes within this organization.
Internal Services
1,291,743 1,588,646 1,469,730
Total 4,936,076 5,426,302 5,443,445

Public Works and Government Services

Raison d’être

Public Works and Government Services Canada (PWGSC) plays an important role in the daily operations of the Government of Canada. The department is its principal banker, accountant, central purchasing agent, linguistic authority and real property manager.

PWGSC’s vision is to excel in government operations, and its mission is to deliver high quality services and programs that meet the needs of federal organizations and ensure sound stewardship on behalf of Canadians.

Organizational Estimates

Figure 122. Organizational Estimates - Budgetary - Public Works and Government Services

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 123. Organizational Estimates - Non-budgetary - Public Works and Government Services

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 272. Organizational Estimates (dollars) - Public Works and Government Services
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
2,175,092,763 1,959,721,888 2,076,837,137 1,904,455,475
5 Capital expenditures
489,566,916 288,879,341 557,103,703 573,195,732
Contributions
5,053,348 5,497,037 5,497,037 0
Real Property Disposition Revolving Fund - In accordance with section 12 of the Revolving Funds Act, (R.S.C., 1985, c. R-8), to repeal subsection 5(4) and section 5.1 of that Act, as of March 31, 2013
0 0 1 0
Total voted
2,669,713,027 2,254,098,266 2,639,437,878 2,477,651,207
Total Statutory
123,795,517 110,156,337 110,156,337 140,324,743
Total budgetary 2,793,508,544 2,364,254,603 2,749,594,215 2,617,975,950
Non-budgetary
Voted
Imprest funds, accountable advances and recoverable advances. Limit $22,000,000 (Net)
1,779,869 0 0 0
Total voted
1,779,869 0 0 0
Total Statutory
(9,650,155) 0 0 0
Total non-budgetary (7,870,286) 0 0 0

Highlights

Public Works and Government Services Canada is estimating budgetary expenditures of $2.6 billion in 2013-14. Of this amount, $2.5 billion requires approval by Parliament. The remaining $0.1 billion represents statutory forecasts that do not require additional approval and are provided for information purposes.

An increase in net spending of $253.0 million from $2.3 billion of budgetary expenditures in fiscal year 2012-13 to $2.6 billion in 2013-14 is due primarily to the following:

  • An increase of $256.4 million in funding, representing a net increase of $13.5 million over total 2012-13 authorities, for the five-year program of work under the Long Term Vision and Plan (LTVP) for rehabilitation of Parliament Buildings. Continued implementation of the LTVP will ensure that the Parliament Buildings are preserved as heritage assets and national symbols of Canada;
  • An increase of $49.9 million in funding to purchase a building complex;
  • A net increase of $32.3 million in funding for the seven-year program of work under the Initiative to Fix the Pay System to support the continued implementation of the Consolidation of Pay Services in Miramichi, New Brunswick, and the modernization of the 40 year old pay system;
  • A net decrease of $28.1 million in funding due to savings identified as part of the Budget 2012 Spending Review. Ongoing savings will be generated from operating efficiencies and improving productivity in support of the Government of Canada measures to ensure a return to balanced budgets over the medium term; and
  • A net decrease of $66.6 million in funding in accordance with Budget 2011 Strategic Review to ensure that Government programs and services meet the priorities of Canadians and are aligned with federal responsibilities.

Please note that Public Works and Government Services Canada has an additional statutory item entitled “Defence Production Revolving Fund” which is not presented in the Main Estimates as there is no activity forecasted against this fund.

Also note that Accommodation and Real Property Assets Management program activity administers the statutory grant "Payments in lieu of taxes to Municipalities and other taxing authorities" which amounts to $545,600,000 and is recovered by Public Works and Government Services Canada from custodian departments.

Expenditures by Strategic Outcome and Program

Table 273. Expenditures by Strategic Outcome and Program - Budgetary - Public Works and Government Services
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
High quality, central programs and services that ensure sound stewardship on behalf of Canadians and meet the program needs of federal institutions.
Accommodation and Real Property Assets Management
1,963,599,898 1,707,962,701 1,978,270,455
Acquisitions
157,777,964 152,004,471 129,817,489
Receiver General for Canada
123,141,196 121,349,681 116,907,936
Linguistic Management and Services
74,116,158 80,743,039 70,388,386
Federal Pay and Pension Administration
67,681,526 29,168,330 64,353,442
Specialized Programs and Services
53,833,109 45,698,419 43,890,142
Procurement Ombudsman
3,667,301 4,285,792 4,280,915
Information Technology Infrastructure Service
7,744,155 9,352,798 0
The following program supports all strategic outcomes within this organization.
Internal Services
341,947,237 213,689,372 210,067,185
Total 2,793,508,544 2,364,254,603 2,617,975,950

Table 274. Expenditures by Strategic Outcome and Program - Non-budgetary - Public Works and Government Services
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Funds not allocated to the 2013-14 Program Alignment ArchitectureFunds not allocated to the 2013-14 Program Alignment Architecture (7,870,286) 0 0
Total (7,870,286) 0 0

Registry of the Competition Tribunal

Raison d’être

The Minister of Industry is responsible for this organization. The Competition Tribunal, established in 1986, is an independent, quasi-judicial tribunal established under the Competition Tribunal Act to hear applications brought by the Commissioner of Competition or a private party, depending on the circumstances, under various parts of the Competition Act. The purpose of the Competition Act is to maintain and encourage competition in Canada. The Tribunal hears applications related to deceptive marketing practices, such as misleading advertising, under Part VII.1 of the Competition Act. The Tribunal also has jurisdiction to hear references as well as applications brought pursuant to Part VIII, which sets out restrictive trade practices such as exclusive dealings.

Organizational Estimates

Figure 124. Organizational Estimates - Budgetary - Registry of the Competition Tribunal

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 275. Organizational Estimates (dollars) - Registry of the Competition Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
85 Program expenditures
1,459,253 2,160,778 2,160,778 2,166,909
Total voted
1,459,253 2,160,778 2,160,778 2,166,909
Total Statutory
129,443 165,225 165,225 164,414
Total budgetary 1,588,696 2,326,003 2,326,003 2,331,323

Highlights

The Registry of the Competition Tribunal is estimating budgetary expenditures of $2.3 million in 2013-14. Of this amount, $2.2 million requires approval by Parliament. The remaining $164.4 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Registry of the Competition Tribunal’s expenditures remain approximately the same as the previous year. For your information, details on our priorities will be made available in our 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 276. Expenditures by Strategic Outcome and Program - Budgetary - Registry of the Competition Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Open, fair, transparent and expeditious hearings related to the Tribunal’s jurisdiction.
Process Cases
1,019,714 1,744,502 1,631,926
The following program supports all strategic outcomes within this organization.
Internal Services
568,982 581,501 699,397
Total 1,588,696 2,326,003 2,331,323

Registry of the Public Servants Disclosure Protection Tribunal

Raison d’être

The mandate of the Registry of the Public Servants Disclosure Protection Tribunal is to protect public servants who disclose wrongdoing from reprisals. The Tribunal is an independent quasi-judicial body established pursuant to the Public Servants Disclosure Protection Act. It deals with reprisal complaints referred by the Office of the Public Sector Integrity Commissioner. The Tribunal is supported by a Registry which is located in Ottawa.

The Registry reports to Parliament through the Minister of Canadian Heritage and Official Languages.

Organizational Estimates

Figure 125. Organizational Estimates - Budgetary - Registry of the Public Servants Disclosure Protection Tribunal

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 277. Organizational Estimates (dollars) - Registry of the Public Servants Disclosure Protection Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
110 Program expenditures
1,559,962 1,644,000 1,644,000 1,646,091
Total voted
1,559,962 1,644,000 1,644,000 1,646,091
Total Statutory
126,641 190,080 190,080 188,284
Total budgetary 1,686,603 1,834,080 1,834,080 1,834,375

Highlights

The Registry of the Public Servants Disclosure Protection Tribunal is estimating budgetary expenditures of $1.8 million in 2013-14. Of this amount, $1.6 million requires approval by Parliament. The remaining $188.3 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

The funding level for the Registry of the Public Servants Disclosure Protection Tribunal will be the same as for the 2011-12 and 2012-13 fiscal years. The Registry expects to spend a similar percentage of its budget (90%) to the last and the current fiscal years. The Registry will continue to work on the cases received in 2011 and 2012 and expects to receive more cases from the Office of the Public Sector Integrity Commissioner in fiscal year 2013-14. Personnel costs are also expected to remain at the same level as the 2012-13 fiscal year.

The Registry expects an increase in its professional services costs as it will hire services to assist with the implementation of its information management program. It will also continue to pay rent for additional office space with a tenant in the building where it is currently located in order to secure the space when it becomes permanently available in a year or two.

Expenditures by Strategic Outcome and Program

Table 278. Expenditures by Strategic Outcome and Program - Budgetary - Registry of the Public Servants Disclosure Protection Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Remedial and disciplinary actions that ensure complainants to the Office of the Public Sector Integrity Commissioner are protected against reprisals.
Reprisal Hearings Program
1,686,603 1,834,080 1,834,375
Total 1,686,603 1,834,080 1,834,375

Registry of the Specific Claims Tribunal

Raison d’être

The Minister of Aboriginal Affairs and Northern Development Canada is responsible for this organization. The Registry of the Specific Claims Tribunal is constituted under the Specific Claims Tribunal Act (passed on October 16, 2008) to manage the administrative affairs of the Specific Claims Tribunal. The Tribunal is an adjudicative body with the express mandate of deciding First Nations’ specific claims including claims related to non-fulfillment of treaties, fraud, illegal leases and dispositions or inadequate compensation for reserve lands or other assets.

Organizational Estimates

Figure 126. Organizational Estimates - Budgetary - Registry of the Specific Claims Tribunal

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 279. Organizational Estimates (dollars) - Registry of the Specific Claims Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
35 Program expenditures
2,317,774 2,644,830 2,644,830 1,004,735
Total voted
2,317,774 2,644,830 2,644,830 1,004,735
Total Statutory
116,502 202,226 202,226 824
Total budgetary 2,434,276 2,847,056 2,847,056 1,005,559

Highlights

The Registry of the Specific Claims Tribunal 2013-14 Main Estimates present $1.0 million in planned budgetary expenditures which require approval by Parliament.

The Registry’s primary source of funding has sunset on March 31, 2013. The RSCT will present additional planned expenditures in future Estimates documents to obtain funding for 2013-14 and future years.

Expenditures by Strategic Outcome and Program

Table 280. Expenditures by Strategic Outcome and Program - Budgetary - Registry of the Specific Claims Tribunal
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Efficient administration of the Specific Claims Tribunal.
Registry Services
1,825,649 2,277,645 804,447
The following program supports all strategic outcomes within this organization.
Internal Services
608,627 569,411 201,112
Total 2,434,276 2,847,056 1,005,559

Royal Canadian Mounted Police

Raison d’être

The Minister of Public Safety is responsible for this organization.

As Canada’s national police service, the Royal Canadian Mounted Police (RCMP) is a critical element of the Government of Canada’s commitment to providing for the safety and security of Canadians. By tackling crime at the municipal, provincial/territorial, federal and international levels, the RCMP provides integrated approaches to safety and security and a consistent federal role and presence from coast to coast to coast.

The RCMP’s mandate, as outlined in section 18 of the Royal Canadian Mounted Police Act, is multi-faceted. It includes preventing and investigating crime; maintaining peace and order; enforcing laws; contributing to national security; ensuring the safety of state officials, visiting dignitaries and foreign missions; and providing vital operational support services to other police and law enforcement agencies within Canada and abroad.

Organizational Estimates

Figure 127. Organizational Estimates - Budgetary - Royal Canadian Mounted Police

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 281. Organizational Estimates (dollars) - Royal Canadian Mounted Police
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
45 Operating expenditures
2,119,252,589 1,756,911,567 1,970,525,781 1,867,089,615
50 Capital expenditures
275,948,698 230,811,687 272,087,780 267,612,685
55 Grants and contributions
122,798,710 132,497,594 140,453,625 144,973,657
Total voted
2,517,999,997 2,120,220,848 2,383,067,186 2,279,675,957
Total Statutory
456,575,814 433,488,780 433,488,780 478,400,536
Total budgetary 2,974,575,811 2,553,709,628 2,816,555,966 2,758,076,493

Highlights

The RCMP is estimating budgetary expenditures of $2.8 billion in 2013-14. Of this amount, $2.3 billion requires approval by Parliament. The remaining $478.4 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The 2013-14 Main Estimates represents a $204 million increase or 8% from the federal appropriations presented in the 2012-13 Main Estimates. The augmentation is comprised of increases of $110 million for operating costs, $37 million in capital costs, $12 million for grants and contributions, and $45 million in statutory program funding requirements.

As previously noted in the 2012-13 Main Estimates, significant funding associated with the policing services agreements expired pending their renewal. On April 1, 2012, the renewed 20 year police services agreements with the contract provinces, territories and municipalities came into effect. The funding for these agreements was included in the RCMP’s 2011-12 reference levels, but the renewal of the funding did not receive Parliamentary approval until the 2012-13 Supplementary Estimates (B). The 2013-14 Main Estimates provides the RCMP with $329 million which represents the renewed funding required to deliver the services requested by contracting provinces, territories and municipalities, inclusive of modest service increases in certain jurisdictions.

Other noteworthy factors contributing to the changes in year-over-year funding levels include:

  • Increases for a number of important initiatives that will be implemented or renewed in 2013-14, such as the integration of cross-border law enforcement commitments under the Beyond the Border Action Plan and sharing of immigration information with the United States;
  • The Economic Action Plan 2012 provided $9.2 million over three years, commencing in 2012-13, to continue the National Counterfeit Enforcement Strategy. The 2013-14 Main Estimates includes $2.8 million for this initiative;
  • The RCMP will achieve Budget 2012 savings of $89.1 million in 2013-14. The Force will realize savings across a number of administrative services by modernizing, simplifying and refocusing efforts on activities that directly contribute to the organization’s core policing mandate. With changes made to the Canada Health Act, every Regular Member of the RCMP will be an “insured person” under the Act and will receive the same level of basic health care coverage as every other Canadian living in their province or territory of residence. Additional savings will be derived from operational support initiatives that enhance service delivery models within Criminal Intelligence, Technical Operations and the Canadian Police College. Measures also include restructuring the process of querying criminal records and police information databases, as well as savings within the Canadian Firearms Program and Forensic Laboratory Services; and
  • A transfer to Public Works and Government Services of $31.3 million for the creation of new office space to replace the existing RCMP headquarters facility in British Columbia.

The RCMP determines its strategic priorities based on a thorough scan and analysis of the external environment and crime trends. These priorities allow the department to focus its resources and operations in a strategic manner. The RCMP’s Senior Executive Committee has committed, for the period from 2012 to 2017, that the RCMP will focus on reducing the threat and impact of serious and organized crime, countering threats to Canada’s economic integrity, reducing youth crime, countering criminal threats to Canada’s national security, and contributing to safer and healthier Aboriginal communities.

Further details can be obtained from the RCMP’s 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 282. Expenditures by Strategic Outcome and Program - Budgetary - Royal Canadian Mounted Police
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Criminal activity affecting Canadians is reduced.
Police Operations
1,667,296,027 1,464,010,889 1,636,666,754
Canadian Law Enforcement Services
256,203,400 253,368,287 243,875,567
Incomes are secure for RCMP members and their survivors affected by disability or death.
Statutory Payments
122,818,236 133,210,594 142,186,657
Canada’s police provide international collaboration and assistance while maintaining a rich police heritage nationally.
International Policing Operations
60,941,460 60,183,655 56,012,070
Canadian Police Culture and Heritage
12,330,272 11,318,580 11,052,423
The following program supports all strategic outcomes within this organization.
Internal Services
854,986,416 631,617,623 668,283,022
Total 2,974,575,811 2,553,709,628 2,758,076,493

Listing of the 2013-14 Transfer Payments

Table 283. Listing of the 2013-14 Transfer Payments - Royal Canadian Mounted Police
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
To compensate members of the Royal Canadian Mounted Police for injuries received in the performance of duty (R.S.C., 1985, c. R-11)
105,500,739 113,525,594 121,481,625 126,001,657
RCMP Survivor Income Plan
2,143,527 2,185,000 2,185,000 2,185,000
Grant to Promote Law Enforcement through Crime Prevention, Training and Public Relations
668,224 1,000,000 1,000,000 1,000,000
Total Voted Grants
108,312,490 116,710,594 124,666,625 129,186,657
Total Statutory
15,173,970 17,500,000 17,500,000 14,000,000
Total Grants 123,486,460 134,210,594 142,166,625 143,186,657
Contributions
Contributions to the provinces and territories and to aboriginal and/or other communities and organizations (not for profit)
14,486,220 15,787,000 15,787,000 15,787,000
Total Contributions 14,486,220 15,787,000 15,787,000 15,787,000
Total 137,972,680 149,997,594 157,953,625 158,973,657

Royal Canadian Mounted Police External Review Committee

Raison d’être

The RCMP External Review Committee (ERC) is an independent and impartial agency that aims to promote fair and equitable labour relations within the RCMP, in accordance with applicable principles of law. To this end, the ERC conducts an independent review of appeals in disciplinary, and discharge and demotion matters, as well as certain categories of grievances that are referred to it pursuant to s. 33 of the Royal Canadian Mounted Police Act and s. 36 of the Royal Canadian Mounted Police Regulations. The ERC reports directly to Parliament through the Minister of Public Safety. The ERC’s jurisdiction is restricted to employment and labour matters that relate to regular members and civilian members of the RCMP only. In carrying out its mandate, the ERC ensures that its recommendations are solidly grounded in law and that members of the RCMP are treated in a fair and equitable manner, in keeping with the public interest. Additional information can be found in the ERC’s Report on Plans and Priorities.

Organizational Estimates

Figure 128. Organizational Estimates - Budgetary - Royal Canadian Mounted Police External Review Committee

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 284. Organizational Estimates (dollars) - Royal Canadian Mounted Police External Review Committee
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
60 Program expenditures
1,510,318 833,554 1,540,506 830,773
Total voted
1,510,318 833,554 1,540,506 830,773
Total Statutory
181,574 105,170 105,170 103,639
Total budgetary 1,691,892 938,724 1,645,676 934,412

Highlights

The Royal Canadian Mounted Police External Review Committee is estimating budgetary expenditures of $934.4 thousand in 2013-14. Of this amount, $830.8 thousand requires approval by Parliament. The remaining $103.6 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

A net decrease of $4,920 in planned spending from the 2012-13 Main Estimates is due to the consolidation of pay services.

Expenditures by Strategic Outcome and Program

Table 285. Expenditures by Strategic Outcome and Program - Budgetary - Royal Canadian Mounted Police External Review Committee
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Independent, impartial and thorough analysis, findings and recommendations for transparency in Royal Canadian Mounted Police (RCMP) grievances and appeals.
Independent and impartial case review
1,691,892 938,724 934,412
Total 1,691,892 938,724 934,412

Royal Canadian Mounted Police Public Complaints Commission

Raison d’être

The Royal Canadian Mounted Police Public Complaints Commission is an independent agency created by Parliament and is not part of the Royal Canadian Mounted Police (RCMP). The Commission’s fundamental role is to provide civilian review of the conduct of the RCMP members in carrying out their policing duties, thereby holding the RCMP accountable to the public. The Commission ensures that complaints about the conduct of RCMP members are examined fairly and impartially. Its findings and recommendations help identify and remedy policing problems which stem from the conduct of individual RCMP members or from deficiencies in RCMP policies or practices. The Commission has the authority to make findings and recommendations, but cannot impose discipline or make monetary awards to complainants.

The Minister of Public Safety is responsible for this organization.

Organizational Estimates

Figure 129. Organizational Estimates - Budgetary - Royal Canadian Mounted Police Public Complaints Commission

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 286. Organizational Estimates (dollars) - Royal Canadian Mounted Police Public Complaints Commission
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
65 Program expenditures
7,291,687 4,824,080 7,465,553 4,850,334
Total voted
7,291,687 4,824,080 7,465,553 4,850,334
Total Statutory
589,215 576,394 576,394 575,348
Total budgetary 7,880,902 5,400,474 8,041,947 5,425,682

Highlights

The Royal Canadian Mounted Police Public Complaints Commission is estimating budgetary expenditures of $5.4 million in 2013-14. Of this amount, $4.9 million requires approval by Parliament. The remaining $575.3 thousand represents statutory authorities that do not require additional approval and are provided for information purposes.

The Royal Canadian Mounted Police Public Complaints Commission’s expenditures remain approximately the same as the previous year.

In 2013-14, the Commission will continue to identify and address the policing issues of daily concern to Canadians. The Commission will examine the conduct of RCMP members in relation to specific complaints and monitor wider trends and developments in RCMP policy and practices. The Commission will provide recommendations that enhance the accountability of the RCMP and contribute to the public’s trust and confidence in the RCMP and its members. The Commission will target its outreach efforts to audiences who are not aware of its role as an avenue to address concerns about RCMP member conduct. The Commission will maintain its efforts to ensure that the RCMP implements Commission recommendations that it has accepted. Details on our priorities will be made available in our 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 287. Expenditures by Strategic Outcome and Program - Budgetary - Royal Canadian Mounted Police Public Complaints Commission
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
RCMP members are held publicly accountable for their conduct in the performance of their duties.
Civilian review of RCMP members' conduct in the performance of their duties
3,453,073 2,357,482 2,368,486
The following program supports all strategic outcomes within this organization.
Internal Services
4,427,829 3,042,992 3,057,196
Total 7,880,902 5,400,474 5,425,682

Security Intelligence Review Committee

Raison d’être

The Security Intelligence Review Committee (SIRC) is an independent, external review body which reports to Parliament of Canada on the operations of the Canadian Security Intelligence Service (CSIS). The Prime Minister is responsible for this organization.

Parliament has given CSIS extraordinary powers to intrude on the privacy of individuals. SIRC ensures that these powers are used legally and appropriately, in order to protect Canadians’ rights and freedoms. To do this, SIRC examines past operations of the Service and investigates complaints. It has absolute authority to examine all information concerning CSIS activities, no matter how sensitive and highly classified that information may be. The result of this work, edited to protect national security and personal privacy, are summarized in its Annual Report to Parliament.

Organizational Estimates

Figure 130. Organizational Estimates - Budgetary - Security Intelligence Review Committee

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 288. Organizational Estimates (dollars) - Security Intelligence Review Committee
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
25 Program expenditures
2,536,074 2,240,640 2,384,296 2,446,007
Total voted
2,536,074 2,240,640 2,384,296 2,446,007
Total Statutory
297,480 293,408 293,408 320,297
Total budgetary 2,833,554 2,534,048 2,677,704 2,766,304

Highlights

The Security Intelligence Review Committee is estimating budgetary expenditures of $2.8 million in 2013-14. Of this amount, $2.4 million requires approval by Parliament. The remaining $320.3 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

SIRC’s work is designed to provide expert advice to policymakers and lawmakers on CSIS’s performance. It also serves to reassure Canadians that CSIS investigates threats to national security in a manner that respects Canada’s core democratic values. The Canadian Security Intelligence Service Act (CSIS Act) continues to guide SIRC’s work in assessing CSIS’s performance against the mandate and authorities conferred upon it by Parliament in 1984.

Bill C-38, the Jobs, Growth and Long-term Prosperity Act, expanded SIRC’s responsibilities. Pursuant to section 6(4) of the CSIS Act, the report provided by the Director of CSIS to the Minister of Public Safety will now be reviewed by SIRC who will provide the Minister of Public Safety with a certificate stating the extent to which it is satisfied with the content of the report. To compensate for these additional responsibilities, SIRC’s appropriation is being increased by approximately $205,000 starting in 2013-14.

For additional details, please see SIRC’s 2013-14 Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 289. Expenditures by Strategic Outcome and Program - Budgetary - Security Intelligence Review Committee
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canadian Security Intelligence Service (CSIS) performs its duties and functions in accordance with the law, policy and Ministerial direction.
Reviews
1,107,798 1,135,587 1,382,845
Complaints
568,941 939,075 701,596
The following program supports all strategic outcomes within this organization.
Internal Services
1,156,815 459,388 681,863
Total 2,833,554 2,534,050 2,766,304

Senate Ethics Officer

Raison d’être

The main responsibilities of the Senate Ethics Officer are to:

  • Advise individual senators on a confidential and ongoing basis concerning their obligations under the Conflict of Interest Code for Senators and to assist them in remaining in compliance with the requirements of the Code;
  • Oversee the ongoing annual disclosure process in which senators are required to disclose their financial and other interests;
  • Conduct inquiries in order to determine whether a senator has complied with his or her obligations under the Code;
  • Maintain a registry, available to the public, containing information concerning the financial and other interests of senators that are required to be publicly disclosed under the Code; and
  • Submit an annual report of the Office’s activities to the Speaker of the Senate for tabling in the Senate.

Organizational Estimates

Figure 131. Organizational Estimates - Budgetary - Senate Ethics Officer

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 290. Organizational Estimates (dollars) - Senate Ethics Officer
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
20 Program expenditures
709,569 701,697 701,697 683,894
Total voted
709,569 701,697 701,697 683,894
Total Statutory
89,873 105,600 105,600 104,400
Total budgetary 799,442 807,297 807,297 788,294

Highlights

The Senate Ethics Officer is estimating budgetary expenditures of $788 thousand in 2013-14. Of this amount, $684 thousand requires approval by Parliament. The remaining $104 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

In keeping with the spirit of the federal Budget 2011 measures announced by the Minister of Finance, the Senate Ethics Officer conducted a review of its expenditures and is reducing its total voted budget by 2.5% in 2013-14.

Expenditures by Strategic Outcome and Program

Table 291. Expenditures by Strategic Outcome and Program - Budgetary - Senate Ethics Officer
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Senators meet their obligations under the Conflict of Interest Code in a manner that contributes to the integrity of the Senate as an institution.
Administration
799,442 807,297 788,294
Total 799,442 807,297 788,294

Shared Services Canada

Raison d’être

Shared Services Canada (SSC) is a federal department created on August 4, 2011, to fundamentally transform how the Government of Canada manages its information technology (IT) infrastructure. SSC reports to Parliament through the Minister of Public Works and Government Services and is responsible for delivering mandated email, data centre and network services to its 43 partner departments in a consolidated and standardized manner to support the delivery of Government of Canada programs and services. SSC also provides certain optional technology related services to government organizations on a cost-recovery basis. With a whole-of-government approach to IT, SSC is creating economies of scale to deliver more efficient, reliable and secure IT infrastructure services to Government of Canada departments. SSC’s mandate was reinforced on June 29, 2012 with the passage of the Shared Services Canada Act by Parliament.

Organizational Estimates

Figure 132. Organizational Estimates - Budgetary - Shared Services Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 292. Organizational Estimates (dollars) - Shared Services Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
15 Operating expenditures
530,061,391 1,305,070,440 1,321,162,258 1,119,458,822
20 Capital expenditures
54,660,910 67,525,535 96,771,652 178,694,263
Total voted
584,722,301 1,372,595,975 1,417,933,910 1,298,153,085
Total Statutory
37,621,922 101,519,823 101,519,823 99,952,971
Total budgetary 622,344,223 1,474,115,798 1,519,453,733 1,398,106,056

Highlights

Since Shared Services Canada was created on August 4, 2011, the 2011-12 expenditures do not represent a complete fiscal year and therefore cannot be compared to 2012-13 Main Estimates.

In 2012-13, planned budgetary expenditures have increased by $45 million from the 2012-13 Main Estimates, primarily due to the following:

  • an increase of $35 million for net required adjustments from various partnering departments as a result of the creation of Shared Services Canada;
  • an increase of $12 million to fund wage and salary increases related to the signed collective agreements;
  • a net increase of $10.8 million for the implementation of Canada’s Cyber Security Strategy to protect the digital infrastructure;
  • a net increase of $2.5 million to modernize the federal government system for pay administration services;
  • a decrease of $14.9 million in funding due to savings identified as part of the Budget 2012 Spending Review.

SSC is estimating budgetary expenditures of $1.4 billion in 2013-14 Main Estimates. Of this amount, $1.3 billion requires approval by Parliament. The remaining $100 million represents statutory forecast that do not require additional approval and are provided for information purposes.

The 2013-14 Main Estimates compared to the 2012-13 total Estimates represent a decrease in net spending of $121 million which is primarily due to the following:

  • an additional decrease of $89.6 million in funding for a total of $104.5 million - in accordance with Budget 2012 - in order to refocus government and programs, make it easier for Canadians and business to deal with their government, and modernize and reduce the back office;
  • net transfers of $10 million from various partnering departments as a result of the creation of Shared Services Canada that are not currently included in the 2013-14 Main Estimates;
  • a decrease of $12 million in funding for the wage and salary increases related to the signed collective agreements and provided in 2012-13 only and not in the 2013-14 Main Estimates; and
  • a decrease of $8 million for net required adjustments from various partnering departments in regards to various projects and initiatives, such as Cyber Authentication and Data Center Sustainability Project.

Expenditures by Strategic Outcome and Program

Table 293. Expenditures by Strategic Outcome and Program - Budgetary - Shared Services Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Mandated services are delivered in a consolidated and standardized manner to support the delivery of Government of Canada programs and services for Canadians.
Efficient and effective information technology infrastructure services are delivered across Government of Canada
561,305,828 1,259,099,127 1,210,176,702
The following program supports all strategic outcomes within this organization.
Internal Services
61,038,395 215,016,671 187,929,354
Total 622,344,223 1,474,115,798 1,398,106,056

Social Sciences and Humanities Research Council

Raison d’être

The Minister of Industry is responsible for this organization.

The Social Sciences and Humanities Research Council (SSHRC) funds research and research training that builds knowledge about people, past and present, with a view toward creating a better future. From questions of family and culture to concerns about jobs and employment, research about people—how we live, what we think, how we act—informs new knowledge and insights on the issues that matter most to Canadians.

SSHRC plays a unique role within Canada’s science, technology and innovation system by awarding grants and scholarships to researchers, students and fellows who work as individuals, in small groups and in formal partnerships to develop talent, generate insights and build connections that address the needs of all sectors of society.

Organizational Estimates

Figure 133. Organizational Estimates - Budgetary - Social Sciences and Humanities Research Council

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 294. Organizational Estimates (dollars) - Social Sciences and Humanities Research Council
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
90 Operating expenditures
23,936,272 23,513,504 22,922,505 22,122,214
95 Grants
670,999,277 661,839,242 670,768,648 658,017,636
Total voted
694,935,549 685,352,746 693,691,153 680,139,850
Total Statutory
2,918,112 2,800,265 2,800,265 2,610,109
Total budgetary 697,853,661 688,153,011 696,491,418 682,749,959

Highlights

The 2013-14 Main Estimates include a number of adjustments in reference levels in comparison to the 2012-13 Main Estimates. The Social Sciences and Humanities Research Council is estimating budgetary expenditures of $682.8 million in 2013-14. Of this amount, $680.2 million requires approval by Parliament. The remaining $2.6 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The variance between the 2013-14 Main Estimates and the 2012-13 Main Estimates demonstrates a net decrease of $5.4 million or 0.8% in planned spending due to the following items:

  • An increase of $7.0 million in the Grants and Scholarships program to support world-leading research in the social sciences and humanities through industry-academic partnership initiatives (Budget 2012);
  • An increase of $1.0 million in the Business-Led Networks of Centres of Excellence program to make the program permanent as part of an initiative to link innovative businesses to Canada’s world-class researchers, helping to create and sustain knowledge-based jobs (Budget 2012);
  • An increase of $0.3 million relating to collective bargaining agreements;
  • An increase of $0.2 million in the Networks of Centres of Excellence program to support the Canada-India Research Centre of Excellence initiative to foster innovative and multidisciplinary partnerships in order to accelerate community transformation and sustainability (Budget 2011);
  • An increase of $0.1 million in the Industrial Research Chairs for Colleges program to support a research project that falls under the social sciences and humanities mandate;
  • A decrease of $14.0 million due to savings identified as part of the Budget 2012 Spending Review.

More detailed information of the agency’s spending plans can be found in the Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 295. Expenditures by Strategic Outcome and Program - Budgetary - Social Sciences and Humanities Research Council
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canada is a world leader in social sciences and humanities research and research training.
Talent: attraction, retention and development of students and researchers in the social sciences and humanities
120,279,297 178,132,636 173,429,819
Insight: new knowledge in the social sciences and humanities
56,962,165 130,025,015 135,235,370
Connection: mobilization of social sciences and humanities knowledge
0 30,564,574 25,889,091
Canada has the institutional capacity to enable research and research-related activities in social sciences and humanities, natural sciences and engineering and health.
Indirect Costs of Research
332,020,788 332,817,771 332,825,880
The following program supports all strategic outcomes within this organization.
Internal Services
16,433,470 16,613,015 15,369,799
Funds not allocated to the 2013-14 Program Alignment Architecture 172,157,941 0 0
Total 697,853,661 688,153,011 682,749,959

Listing of the 2013-14 Transfer Payments

Table 296. Listing of the 2013-14 Transfer Payments - Social Sciences and Humanities Research Council
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Grants
Indirect Costs of Research
331,674,642 332,403,000 332,403,000 332,403,000
Grants and Scholarships
242,594,885 240,517,742 247,859,107 237,981,142
Canada Graduate Scholarships
72,477,652 69,018,500 69,018,500 69,018,500
Networks of Centres of Excellence
11,800,000 11,300,000 11,424,150 8,911,000
Vanier Canada Graduate Scholarships
8,218,601 8,300,000 8,300,000 8,300,000
Business-Led Networks of Centres of Excellence
983,000 0 1,100,000 983,000
College and Community Innovation Program
245,337 300,000 423,831 300,000
Industrial Research Chairs for colleges
0 0 115,494 120,994
Total Grants 667,994,117 661,839,242 670,644,082 658,017,636
Total 667,994,117 661,839,242 670,644,082 658,017,636

Standards Council of Canada

Raison d’être

The Standards Council of Canada (SCC) is a federal Crown corporation with a mandate to promote efficient and effective standardization in Canada. The SCC coordinates and oversees the work of Canada’s standardization network. This includes Canadian organizations and individuals involved in voluntary standards development and conformity assessment activities. Some 12,500 Canadian volunteers contribute to the work of committees that develop national and international standards. Standards and conformity assessment practices are a key component of Canadians’ economic and social well-being — they provide business and industry with key building blocks to success and facilitate the flow of goods and services both nationally and internationally.

The Minister of Industry is responsible for this organization.

Organizational Estimates

Figure 134. Organizational Estimates - Budgetary - Standards Council of Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 297. Organizational Estimates (dollars) - Standards Council of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
100 Payments to the Standards Council of Canada
8,059,060 7,629,000 9,729,000 9,729,000
Total voted
8,059,060 7,629,000 9,729,000 9,729,000
Total budgetary 8,059,060 7,629,000 9,729,000 9,729,000

Highlights

The Standards Council of Canada is estimating budgetary expenditures of $9.7 million in 2013-14 which requires approval by Parliament.

Additional investment of $2.1 million in Canada’s standards system will further align standardization work with key federal priorities, modernize Canada’s standardization network and support a stronger Canadian voice in the development of international standards via an increased Canadian presence on international development bodies in critical sectors. Please refer to “Strengthening Canada’s Standardization System” that is presented as part of Canada’s Economic Action Plan for more details related to this funding.

SCC continues with the Northern Infrastructure Standardization Initiative in partnership with Aboriginal Affairs and Northern Development Canada. During 2013-14, SCC will receive $500 000 to be spent on ensuring that codes, standards and other related instruments are effective in addressing the climate risks inherent in Northern infrastructure design, planning and management.

Remaining appropriations supports SCC with its mandate to promote Canada’s economic growth through the pursuit of efficient and effective standardization. Standards are put in place to safeguard the health and safety of Canadians, improve the flow of goods and services within Canada and internationally, and reduce red tape and compliance costs facing Canadian businesses.

Expenditures by Strategic Outcome and Program

Table 298. Expenditures by Strategic Outcome and Program - Budgetary - Standards Council of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canada has an effective and efficient National Standards System.
Standards and Conformity Assessment Policy
0 2,414,013 4,124,000
Standards Program
0 2,997,262 3,090,000
Conformity Assessment Program
0 0 0
The following program supports all strategic outcomes within this organization.
Internal Services
0 2,217,725 2,515,000
Funds not allocated to the 2013-14 Program Alignment Architecture 8,059,060 0 0
Total 8,059,060 7,629,000 9,729,000

Statistics Canada

Raison d’être

The minister responsible for Statistics Canada is the Minister of Industry.

Statistics Canada was established to ensure that Canadians have access to a trusted source of statistics on Canada meeting their highest priority needs.

The Agency’s mandate derives primarily from the Statistics Act. The Act requires that Statistics Canada collect, compile, analyse and publish statistical information on the economic, social and general conditions of the country and its people. It requires Statistics Canada to conduct a Census of Population and a Census of Agriculture every fifth year and that the Agency protect the confidentiality of the information with which it is entrusted.

Organizational Estimates

Figure 135. Organizational Estimates - Budgetary - Statistics Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 299. Organizational Estimates (dollars) - Statistics Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
105 Program expenditures
657,703,834 385,523,131 385,523,131 338,453,316
Total voted
657,703,834 385,523,131 385,523,131 338,453,316
Total Statutory
86,408,010 69,158,222 69,158,222 62,167,097
Total budgetary 744,111,844 454,681,353 454,681,353 400,620,413

Highlights

In the coming fiscal year, Statistics Canada will provide Canadians with the much anticipated results from the 2011 National Household Survey detailing the cultural, social and economic characteristics of the population for large and small areas across the country. Results of the 2012 Survey of Financial Security will also be published, providing critical insights into the wealth of Canadian households to supplement existing annual data on incomes. Work will continue in the coming year on enhancements to the Consumer Price Index and on further development of the Agency’s environmental statistics. Other priorities include:

  • Planning and initial development of the 2016 Censuses of Population and Agriculture;
  • Developing and implementing a new dissemination model for Statistics Canada’s information incorporating new technologies, encouraging the re-dissemination of data and value-added products by other organizations and aligning the Agency’s dissemination program with the Government of Canada Open Data Initiative; and
  • Expanding the use of administrative data both to reduce the survey burden on households and businesses and to develop new statistical products and services.

Statistics Canada will also aggressively pursue its ongoing program to renew its structure, business processes and systems to increase their efficiency and robustness, and allow more rapid responses to demands for new statistical programs or products. Opportunities to build new partnerships to further enhance the national statistical system will also be sought out.

Statistics Canada is estimating budgetary expenditures of $400.6 million in 2013-14. Of this amount, $338.5 million requires approval by Parliament. The remaining $62.2 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The decrease of $54.1 million from 2012-13 Main Estimates is mainly explained by the following:

  • There is a funding decrease of $43.3 million for the 2011 Census of Population and National Household Survey as the program is winding down. Applicable funding in 2013-14 will be used mostly to complete data quality studies, complete dissemination of remaining major releases and custom services, and user support data workshops and concepts workshops;
  • There is a funding decrease of $1.9 million for the 2011 Census of Agriculture as the program is winding down. Applicable funding in 2013-14 will be used to analyse and release data from the Agriculture-Population linkage database, produce and release “Canadian Agriculture at a Glance”, and benchmark the farm financial data series to the 2011 Census and apply geographic structure of 2011 Census to 2006 data;
  • There is a decrease due to savings identified as part of the Budget 2012 Spending Review, in the amount of $18.3 million in 2013-14; and
  • There is an economic increase for collective agreements in the amount of $9.2 million in 2013-14.

Additional information can be found in Statistics Canada’s Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 300. Expenditures by Strategic Outcome and Program - Budgetary - Statistics Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Canadians have access to timely, relevant and quality statistical information on Canada's changing economy and society for informed debate, research and decision making on social and economic issues.
Statistical Infrastructure
0 0 127,380,733
Economic and Environmental Statistics
0 0 115,166,472
Socio-economic Statistics
0 0 95,775,203
Censuses
0 0 11,517,721
Specific client needs for high-quality and timely statistical services are met.
Cost-recovered Statistical Services
0 0 0
The following program supports all strategic outcomes within this organization.
Internal Services
93,840,194 94,499,836 50,780,284
Funds not allocated to the 2013-14 Program Alignment Architecture 650,271,650 360,181,517 0
Total 744,111,844 454,681,353 400,620,413

Supreme Court of Canada

Raison d’être

Created by an Act of Parliament in 1875, the Supreme Court of Canada is Canada’s final court of appeal. It serves Canadians by deciding legal issues of public importance, thereby contributing to the development of all branches of law applicable within Canada. The independence of the Court, the quality of its work and the esteem in which it is held both in Canada and abroad contribute significantly as foundations for a secure, strong and democratic country founded on the Rule of Law. The Supreme Court of Canada consists of the Chief Justice and eight puisne judges.

The Office of the Registrar of the Supreme Court of Canada provides all necessary services and support for the Court to process, hear and decide cases. It also serves as the interface between litigants and the Court. The Minister of Justice is responsible for this institution.

Organizational Estimates

Figure 136. Organizational Estimates - Budgetary - Supreme Court of Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 301. Organizational Estimates (dollars) - Supreme Court of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Budgetary
Voted
50 Program expenditures
23,023,637 21,721,013 21,721,013 21,902,736
Total voted
23,023,637 21,721,013 21,721,013 21,902,736
Total Statutory
8,431,551 8,095,845 8,095,845 8,753,475
Total budgetary 31,455,188 29,816,858 29,816,858 30,656,211

Highlights

The Supreme Court of Canada is estimating budgetary expenditures of $30.7 million in 2013-14. Of this amount, $21.9 million requires approval by Parliament. The remaining $8.8 million represents the statutory funding forecast that does not require additional approval and is provided for information purposes.

The net increase of $839,353 in the 2013-14 Estimates is attributable to:

  • An increase of $453,027 in statutory personnel funding for the Judges’ salaries and annuities;
  • An increase of $200,000 in statutory operating funding;
  • Funding of $181,723 for various collective agreement settlements; and
  • An amount of $4,603 in the contribution to employee benefit plans

Since 2011-12, the Supreme Court of Canada has seen an increase in its statutory authorities funding due to Judges’ salaries and annuities costs arising from the retirement of some judges.

With the funds anticipated through these Main Estimates, the Office of the Registrar of the Supreme Court of Canada will continue to focus its efforts on a single strategic outcome, namely that the ‘administration of Canada’s final court of appeal is effective and independent’. The core work of the Office will be providing services to support the processing and management of cases brought to the Court. The Office will also be working on enhancing the Court’s overall security and IT Security Programs to better meet the needs of the Court and will move forward with its Business Transformation project. In connection with this work, the Office will pursue its long term goal of improving electronic access to the Court’s case files and information, both by the public and litigants. In addition, work is in progress towards the planning of a major rehabilitation project to address the aging infrastructure of the Supreme Court of Canada building. The Office will maintain efforts to ensure the quality of the work of the Court while managing its resources to attend to key trends such as an increased number of leave applications, appeals and judgements rendered in the past two years.

Once tabled in the House of Commons, additional information will be available in the departmental Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 302. Expenditures by Strategic Outcome and Program - Budgetary - Supreme Court of Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The administration of Canada’s final court of appeal is effective and independent.
Court Operations
14,768,158 15,806,658 15,785,123
Processing of payments to Judges of the Supreme Court of Canada pursuant to the Judges Act
5,724,347 5,718,380 6,371,407
The following program supports all strategic outcomes within this organization.
Internal Services
10,962,683 8,291,820 8,499,681
Total 31,455,188 29,816,858 30,656,211

Telefilm Canada

Raison d’être

The Minister of Canadian Heritage and Official Languages is responsible for this organization.

Telefilm Canada was established in 1967 by the Telefilm Canada Act. The mandate of the Corporation is to foster and promote the development of the audiovisual industry in Canada.

A strong and vibrant audiovisual industry

Telefilm’s corporate vision embraces both building production capacity and stimulating demand for Canadian screen-based content. To this end, Telefilm aims to ensure that Canadian screen-based content is accessible to audiences anywhere, anytime and on any platform.

Telefilm’s strategic orientations are built around four strategic pillars:

  • Maintain and expand its core role of funder;
  • Develop its role as promoter;
  • Provide thought leadership by developing and sharing industry intelligence; and
  • Reinforce its organizational excellence.

Additional information can be found in Telefilm’s corporate plan: Fostering Cultural Success.

Organizational Estimates

Figure 137. Organizational Estimates - Budgetary - Telefilm Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 303. Organizational Estimates (dollars) - Telefilm Canada
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
115 Payments to Telefilm Canada to be used for the purposes set out in the Telefilm Canada Act
105,667,144 105,667,144 105,667,144 99,622,354
Total voted
105,667,144 105,667,144 105,667,144 99,622,354
Total budgetary 105,667,144 105,667,144 105,667,144 99,622,354

Highlights

Telefilm is estimating budgetary expenditures of $99.6 million in fiscal year 2013-14, a reduction of about $6 million in comparison to 2012-13 Main Estimates.

The decrease in the level of expenditures mainly affects the activities in the investment in the development of and support to the Canadian audiovisual industry and internal services. This decrease is attributable to savings identified as part of the Budget 2012 Spending Review, resulting in a 10% decrease over three years.

Expenditures by Strategic Outcome and Program

Table 304. Expenditures by Strategic Outcome and Program - Budgetary - Telefilm Canada
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Quality audiovisual content developed by Canadians and promoted to audiences in Canada and internationally.
Investment in the development of and support to the Canadian audiovisual industry
0 73,190,000 68,457,000
National and international promotional support for Canadian content
0 19,530,000 19,066,354
The following program supports all strategic outcomes within this organization.
Internal Services
11,955,563 12,947,144 12,099,000
Funds not allocated to the 2013-14 Program Alignment Architecture 93,711,581 0 0
Total 105,667,144 105,667,144 99,622,354

The Federal Bridge Corporation Limited

Raison d’être

The Federal Bridge Corporation Limited is a Crown corporation established in 1998 to provide the Government of Canada with oversight and accountability for bridges under its control, including the Canadian portion of the Seaway international bridge system in Cornwall.

The Minister of Transport, Infrastructure and Communities is responsible for this organization.

Organizational Estimates

Figure 138. Organizational Estimates - Budgetary - The Federal Bridge Corporation Limited

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 305. Organizational Estimates (dollars) - The Federal Bridge Corporation Limited
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
45 Payments to The Federal Bridge Corporation Limited
13,994,307 14,983,000 26,224,693 13,000,000
Total voted
13,994,307 14,983,000 26,224,693 13,000,000
Total budgetary 13,994,307 14,983,000 26,224,693 13,000,000

Highlights

The Federal Bridge Corporation Limited (FBCL) is estimating budgetary expenditures of $13 million in 2013-14, which requires approval by Parliament. Planned spending for FBCL decreased by $2 million over 2012-13 Main Estimates. This decrease is primarily related to the planned completion of construction of the new low-level North Channel Bridge in the fall of 2013.

Expenditures by Strategic Outcome and Program

Table 306. Expenditures by Strategic Outcome and Program - Budgetary - The Federal Bridge Corporation Limited
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Safe and efficient transit on the infrastructure maintained, operated and managed by The Federal Bridge Corporation Limited.
Construction of a new low-level bridge in Cornwall, Ontario as well as related infrastructure improvements
0 14,983,000 13,000,000
Funds not allocated to the 2013-14 Program Alignment Architecture 13,994,307 0 0
Total 13,994,307 14,983,000 13,000,000

The Jacques-Cartier and Champlain Bridges Inc.

Raison d’être

The Jacques-Cartier and Champlain Bridges Inc. is a subsidiary Crown corporation of the Federal Bridge Corporation Limited established in 1978 whose mission is to own, manage, operate and maintain the Jacques-Cartier Bridge, the Champlain Bridge and its Estacade (Ice Control Structure), the Nun’s Island Bridge, the Melocheville Tunnel and the federal sections of the Honoré Mercier Bridge, the Bonaventure Expressway and Highway 15, to provide the public with safe and efficient transport.

The Minister of Transport, Infrastructure and Communities is responsible for this organization.

Organizational Estimates

Figure 139. Organizational Estimates - Budgetary - The Jacques-Cartier and Champlain Bridges Inc.

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 307. Organizational Estimates (dollars) - The Jacques-Cartier and Champlain Bridges Inc.
  2011-12 Expenditures 2012-13 Main Estimates 2012-13 Estimates To Date 2013-14 Main Estimates
Budgetary
Voted
50 Payments to the Jacques-Cartier and Champlain Bridges Inc.
97,329,991 150,363,000 182,933,000 203,590,000
Total voted
97,329,991 150,363,000 182,933,000 203,590,000
Total budgetary 97,329,991 150,363,000 182,933,000 203,590,000

Highlights

The difference between the 2012-13 and the 2013-14 Main Estimates can mainly be attributed to the following:

An increase of the project scope (according to the planned work schedule) for:

  • urgent repairs and assets preservation;
  • the decontamination project for Bonaventure Expressway sector;
  • the redecking project of the Honoré-Mercier bridge; and
  • the planning work related to the construction of a temporary bridge-causeway to replace the Nuns’ Island Bridge.

Expenditures by Strategic Outcome and Program

Table 308. Expenditures by Strategic Outcome and Program - Budgetary - The Jacques-Cartier and Champlain Bridges Inc.
  2011-12 Expenditures 2012-13 Main Estimates 2013-14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Safe and efficient transit on the infrastructure maintained, operated and managed by the Jacques-Cartier and Champlain Bridges Incorporated.
Management of federal bridge, highway and tunnel infrastructure, and properties in the Montreal area
0 150,363,000 203,590,000
Funds not allocated to the 2013-14 Program Alignment Architecture 97,329,991 0 0
Total 97,329,991 150,363,000 203,590,000

The Senate

Raison d’être

The Senate of Canada, established by the Constitution Act, 1867, functions as a chamber complementary to, and independent of, the House of Commons. The Senate has 105 members appointed from the provinces and territories. Its primary purpose is to study and review all legislation passed by the House of Commons or initiated in the Senate. Both houses of Parliament must approve bills in identical form before they can become law. The Senate has the power to adopt, amend or reject any bill. In practice, it rarely defeats bills, but does frequently amend them. Through its committees, the Senate also undertakes the examination of public policy issues, often of a far-reaching and long-term nature, providing guidance to government and informing the national debate on issues of importance to Canadians. The Speaker of the Senate is responsible for this organization.

Organizational Estimates

Figure 140. Organizational Estimates - Budgetary - The Senate

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 309. Organizational Estimates (dollars) - The Senate
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website – www.tbs-sct.gc.ca.
Budgetary
Voted
1 Program expenditures
56,793,395 57,933,343 57,933,343 58,169,816
Total voted
56,793,395 57,933,343 57,933,343 58,169,816
Total Statutory
33,186,285 34,282,503 34,282,503 34,347,213
Total budgetary 89,979,680 92,215,846 92,215,846 92,517,029

Highlights

The Senate is estimating budgetary expenditures of $92.5 million in 2013–14. Of this amount, $58.2 million requires approval by Parliament. The remaining $34.3 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

While the Senate was not obligated to conduct a cost-cutting exercise under the federal government’s Strategic and Operating Review, the Senate undertook a very thorough strategic review of all its programs and expenditures to ensure greater fiscal responsibility and accountability. This exercise will result in reductions in the voted budget over three fiscal years.

Many of the cost-cutting measures are already implemented and were applied to the 2012–13 Main Estimates, including:

  • A decrease in the maximum available for expenses related to living in the National Capital Region;
  • A decrease in the limit allowed under the miscellaneous expenditures account budget for Senators;
  • A decrease in Political Officers’ budgets;
  • A decrease in caucuses’ budgets;
  • A decrease in committees’ budgets;
  • A decrease of the contribution to International and Interparliamentary Affairs budget;
  • A decrease in paper consumption and prudence in spending on material and supplies, repair and maintenance;
  • Restraint on travel;
  • Savings in telecommunications;
  • A decrease in the professional services (consulting) budget; and
  • A decrease in the number of person-years through attrition.

Expenditures by Strategic Outcome and Program

Table 310. Expenditures by Strategic Outcome and Program - Budgetary - The Senate
  2011–12 Expenditures 2012–13 Main Estimates 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
To provide the best possible environment for Senators to effectively contribute to federal legislation and public policy issues in the best interest of all Canadians.
Senators and their Offices
0 42,876,840 43,589,940
Administrative Support
0 31,483,858 31,886,303
Chamber, committees and associations
0 17,855,148 17,040,786
Funds not allocated to the 2013–14 Program Alignment Architecture 89,979,680 0 0
Total 89,979,680 92,215,846 92,517,029

Listing of the 2013–14 Transfer Payments

Table 311. Listing of the 2013–14 Transfer Payments - The Senate
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Grants
Total Statutory
44,507 167,000 167,000 167,000
Contributions
Contributions to Parliamentary Associations
377,015 380,000 380,000 380,000
Total Contributions 377,015 380,000 380,000 380,000
Total 421,522 547,000 547,000 547,000

Transport

Raison d’être

Transport Canada is responsible for the Government of Canada’s transportation policies and programs. The department is responsible for developing regulations, policies and services under the legislative authority of Parliament. The department is required by the Canada Transportation Act to report on the state of the national transportation system. While not directly responsible for all aspects or modes of transportation, the department plays a leadership role to ensure that all parts of the transportation system across Canada work together effectively.

Transport Canada is part of the Transport, Infrastructure and Communities Portfolio that includes Transport Canada, Infrastructure Canada, shared governance organizations (e.g. the St. Lawrence Seaway Management Corporation), Crown corporations (e.g. the Great Lakes Pilotage Authority, Canada Post Corporation) and administrative tribunals/agencies (e.g. the Transportation Appeal Tribunal of Canada). Grouping these organizations into one portfolio allows for integrated decision making on transportation issues.

Organizational Estimates

Figure 141. Organizational Estimates - Budgetary - Transport

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 312. Organizational Estimates (dollars) - Transport
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website – www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
594,715,998 552,554,618 576,254,016 514,256,466
5 Capital expenditures
69,167,107 114,242,247 103,945,315 222,077,647
10 Grants and contributions
365,023,967 1,184,717,893 1,189,132,620 543,950,649
Pursuant to section 24.1 of the Financial Administration Act, to forgive certain debts and accrued interest due to Her Majesty in Rightof Canada amounting to $22,646,108 relating to the Saint John Harbour Bridge Authority
22,646,108 0 0 0
Total voted
1,051,553,180 1,851,514,758 1,869,331,951 1,280,284,762
Total Statutory
229,637,785 220,896,801 221,097,502 231,733,600
Total budgetary 1,281,190,965 2,072,411,559 2,090,429,453 1,512,018,362

Highlights

Transport Canada was established to ensure that an effective transportation system provides access to markets for natural resources, agricultural products and manufactured goods, and supports service industries. A safe and secure system provides reliable and efficient movement of goods and people across the country and around the world. In an environmentally responsible way, it meets the challenges posed by topography and geography, linking communities and reducing the effects of the distance that separates people. These vital roles reflect transportation’s interdependent relationship with all sectors of the economy and society.

The department’s vision is that of a transportation system in Canada that is recognized worldwide as safe, secure, efficient and environmentally responsible. To achieve this vision, the department has defined three strategic outcomes that it is working towards: an efficient transportation system; a clean transportation system; a safe and secure transportation system.

To support these strategic outcomes and deliver results to Canadians, the department has grouped its activities under 17 Programs, including Internal Services.

In summary, the department is estimating budgetary expenditures of $1.5 billion in 2013–14. Of this amount $1.3 billion requires approval by Parliament. The remaining $232 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

Planned operating expenditures have decreased from 2011–12 and 2012–13 mostly as a result of savings measures announced in Budget 2012.

Planned spending in the capital vote is expected to increase as a result of planned spending for land acquisition for the Detroit River International Crossing. The new crossing will facilitate the movement of people and goods between Canada and the U.S. by ensuring that there is sufficient infrastructure capacity to handle projected growth in cross border trade and traffic in the Windsor-Detroit trade corridor.

Planned spending in the grants and contributions vote is expected to decrease as a result of changes in cash flows for projects related to the Gateways and Border Crossings Fund. The spike of planned spending in 2012–13 was due to delays in receiving approval to reprofile funds to future years in order to match expected cash flows. Budget 2012 allowed Transport Canada to better match planned spending to project requirements.

Further details on the department’s priorities, core activities and related resource requirements can be found in Transport Canada’s Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 313. Expenditures by Strategic Outcome and Program - Budgetary - Transport
  2011–12 Expenditures 2012–13 Main Estimates 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
An Efficient Transportation System.
Gateways and Corridors
200,212,375 1,062,791,164 538,237,383
Transportation Infrastructure
365,843,932 308,979,605 320,633,244
Transportation Analysis and Innovation
10,958,255 13,904,797 15,333,651
Transportation Marketplace Frameworks
9,997,863 9,219,255 11,972,730
A Safe and Secure Transportation System.
Aviation Safety
221,920,185 231,691,056 214,648,721
Marine Safety
75,594,201 61,839,496 57,756,667
Rail Safety
32,660,771 36,859,887 33,847,086
Aviation Security
0 0 33,357,783
Motor Vehicle Safety
23,838,054 23,058,559 24,751,952
Marine Security
0 0 14,897,654
Transportation of Dangerous Goods
13,961,560 12,700,002 13,159,659
Multimodal Safety and Security
0 0 11,233,308
Surface and Intermodal Security
0 0 4,807,985
A Clean Transportation System.
Clean Air from Transportation
13,861,144 25,289,653 37,144,563
Environmental Stewardship of Transportation
23,206,885 32,757,370 30,761,717
Clean Water from Transportation
7,411,839 2,384,081 2,299,329
A Secure Transportation System.
Surface and Intermodal Security
5,618,868 5,983,172 0
Marine Security
18,026,402 20,697,189 0
Aviation Security
43,011,088 46,663,191 0
The following program activity supports all strategic outcomes within this organization.
Internal Services
215,067,543 177,593,082 147,174,930
Total 1,281,190,965 2,072,411,559 1,512,018,362

Listing of the 2013–14 Transfer Payments

Table 314. Listing of the 2013–14 Transfer Payments - Transport
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Grants
Grant to the Province of British Columbia in respect of the provision of ferry and coastal freight and passenger services
27,486,919 28,028,000 28,077,609 28,661,623
Grants to support clean Transporation initiatives
0 1,750,000 1,750,000 2,975,000
Grant to close grade crossings
195,000 300,000 300,000 300,000
Grant for the Northern Transportation Adaptation Initiative
0 1,090,000 1,090,000 250,000
Grant to the International Civil Aviation Organization (ICAO) for Cooperative Development of Operational Safety and Continuing Airworthiness Program (COSCAP)
130,000 130,000 130,000 130,000
Total Grants 27,811,919 31,298,000 31,347,609 32,316,623
Contributions
Asia-Pacific Gateway and Corridor Transportation Infrastructure Fund
80,928,932 203,107,955 203,107,955 226,784,903
Gateways and Border Crossings Fund
100,806,288 812,646,813 812,646,813 143,574,429
Airports Capital Assistance Program
30,402,923 47,493,000 47,493,000 38,000,000
Ferry Services Contribution Program
26,268,228 32,191,400 32,191,400 29,025,500
Contributions to provinces toward highway improvements to enhance overall efficiency and promote safety while encouraging industrial development and tourism from a regional economic perspective: Outaouais Road Development Agreement
9,447,115 23,364,209 23,364,209 19,145,000
Port Divestiture Fund
28,180,664 0 10,000,000 11,000,000
Payments in support of crossing improvements approved under the Railway Safety Act
8,532,529 12,845,000 12,845,000 10,945,000
Contribution to Support Clean Transportation Initiatives
0 0 0 10,500,000
Contribution for the Oshawa Harbour Port Consolidation Project
305,990 6,150,000 6,150,000 8,193,076
Road Safety Transfer Payment Program
0 4,442,681 4,442,681 4,442,681
Contribution to Provide Short Term Financial Assistance for the Costs of Repairs, Maintenance, Rehabilitation and Other Related Initiatives Supporting the Ongoing Operations for the Port of Churchill
0 0 1,000,000 2,100,000
Airports Operations and Maintenance Subsidy Program
2,259,455 2,400,000 2,400,000 1,600,000
Security and Prosperity Partnership of North America
672,291 2,073,728 2,073,728 1,124,336
Contribution for the Northern Transportation Adaptation Initiative
0 200,000 200,000 1,090,000
Labrador Coastal Airstrips Restoration Program
851,784 1,867,805 1,867,805 1,000,000
Contribution of the Strategic Highway Infrastructure Program for the Intelligent Transportation System
1,109,097 505,242 505,242 993,101
Contribution in Support of Boating Safety
349,672 491,700 491,700 500,000
Allowances to former employees of Newfoundland Railways, Steamships and Telecommunications Services transferred to Canadian National Railways
454,236 608,000 608,000 484,000
Transportation Association of Canada
538,224 569,000 569,000 419,000
Contributions to the Railway Association of Canada for Operation Lifesaver
300,000 300,000 300,000 300,000
Contribution to the Province of Prince Edward Island for policing services in respect of the Confederation Bridge
275,000 282,000 282,000 289,000
Payments to other governments or international agencies for the operation and maintenance of airports, air navigation and airways facilities
32,402 100,000 100,000 100,000
Canadian Transportation Research Forum's Scholarship program
18,000 0 0 24,000
Total Voted Contributions
291,732,830 1,151,638,533 1,162,638,533 511,634,026
Total Statutory
61,659,255 63,628,877 63,829,578 64,882,525
Total Contributions 353,392,085 1,215,267,410 1,226,468,111 576,516,551
Total 381,204,004 1,246,565,410 1,257,815,720 608,833,174

Transportation Appeal Tribunal of Canada

Raison d’être

The mandate and the jurisdiction of the Transportation Appeal Tribunal of Canada are provided for by the Transportation Appeal Tribunal of Canada Act. The Tribunal's principal mandate as a multimodal review body is to hold review and appeal hearings at the request of interested parties with respect to certain administrative actions taken under various federal transportation Acts.

The objective of the Tribunal is to provide the transportation community with the opportunity to have enforcement and licensing decisions of the Minister of Transport reviewed by an independent body.

Additional information can be found in the Tribunal's Report on Plans and Priorities.

The Minister of Transport, Infrastructure and Communities is responsible for this organization.

Organizational Estimates

Figure 142. Organizational Estimates - Budgetary - Transportation Appeal Tribunal of Canada

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 315. Organizational Estimates (dollars) - Transportation Appeal Tribunal of Canada
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website – www.tbs-sct.gc.ca.
Budgetary
Voted
55 Program expenditures
1,730,023 1,284,898 1,534,899 1,293,021
Total voted
1,730,023 1,284,898 1,534,899 1,293,021
Total Statutory
126,182 126,878 126,878 126,850
Total budgetary 1,856,205 1,411,776 1,661,777 1,419,871

Highlights

The Transportation Appeal Tribunal of Canada is estimating budgetary expenditures of $1.4 million in 2013–14. Of this amount, $1.3 million requires approval by Parliament. The remaining $126.9 thousand represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Tribunal’s activities are driven by external demands that it can only react to rather than plan for. The Tribunal’s main risk is the added pressure on its resources from an increased and unpredictable workload, mainly from more enforcement proceedings from the marine sector.

In addition to further demand for its services, the Tribunal has had to manage ongoing increases in operating costs, such as per diems for Members, hotels, hearing rooms, court reporters, travel charges, IT upgrades and translation costs, while its funding budget has remained stable.

One of the most significant risks is the number of Members available to conduct hearings and their skill sets. In order to deliver on its mandate and program, the Tribunal needs to have Members with the right mix of skills and talents in all three kinds of transportation, as well as medical expertise.

The Tribunal has numerous strategies in place to handle these potential risks. The strategies includes identifying and implementing cost savings opportunities in its operating expenditures in areas such as IT and translation services. The Tribunal is also strengthening its efforts to attract qualified transportation experts to join the Tribunal as Members.

Expenditures by Strategic Outcome and Program

Table 316. Expenditures by Strategic Outcome and Program - Budgetary - Transportation Appeal Tribunal of Canada
  2011–12 Expenditures 2012–13 Main Estimates 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
The Canadian transportation community is provided with the opportunity to have enforcement and licensing decisions of the Minister of Transport reviewed in a fair manner by unbiased hearing officers.
Review and Appeal Hearings
1,375,240 1,072,000 1,079,871
The following program supports all strategic outcomes within this organization.
Internal Services
480,965 339,776 340,000
Total 1,856,205 1,411,776 1,419,871

Treasury Board Secretariat

Raison d’être

The Treasury Board of Canada Secretariat (TBS) is the administrative arm of the Treasury Board. The President of the Treasury Board is responsible for this organization. The Secretariat supports Treasury Board by making recommendations and providing Treasury Board with advice on policies, regulations, and program spending, while respecting the primary responsibility of deputy heads in managing their organizations and their roles as accounting officers to Parliament. In this way, the Secretariat strengthens the way government is managed and helps to ensure value for money in government spending and results for Canadians.

Organizational Estimates

Figure 143. Organizational Estimates - Budgetary - Treasury Board Secretariat

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 317. Organizational Estimates (dollars) - Treasury Board Secretariat
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website – www.tbs-sct.gc.ca.
Budgetary
Voted
1 Program expenditures
279,490,244 224,182,654 235,243,339 214,344,779
5 Government Contingencies
0 750,000,000 750,000,000 750,000,000
10 Government-Wide Initiatives
0 3,193,000 3,193,000 3,193,000
20 Public Service Insurance
2,186,595,248 2,277,219,568 2,277,219,568 2,267,261,397
25 Operating Budget Carry Forward
0 1,200,000,000 1,200,000,000 1,200,000,000
30 Paylist Requirements
0 600,000,000 1,450,000,000 600,000,000
33 Capital Budget Carry Forward
0 600,000,000 600,000,000 600,000,000
Compensation Adjustments
0 0 93,714,916 0
Total voted
2,466,085,492 5,654,595,222 6,609,370,823 5,634,799,176
Total Statutory
38,422,685 30,579,036 30,579,036 28,100,592
Total budgetary 2,504,508,177 5,685,174,258 6,639,949,859 5,662,899,768

Highlights

The Treasury Board Secretariat is estimating budgetary expenditures of $5.66 billion in 2013–14, of which $214 million is for departmental activities and $5,421 million for Central Votes. Of the total amount, $5.63 billion requires approval by Parliament. The remaining $28.1 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The Treasury Board of Canada Secretariat’s net spending will decrease by $22.3 million from the previous Main Estimates.

The major changes are:

  • A decrease of $10 million to Vote 20, Public Service Insurance. The decrease is due to Strategic Review 2008 savings of $8 million, and to the sunsetting of the Joint Learning Program for $2 million.
  • A net decrease of $9.8 million to Vote 1, Program expenditures. This includes increases of $5.1 million for the Cyber Security initiative, $3.5 million for Human Resources Modernization, $2.2 million for incremental compensation associated with recently signed collective agreements and a transfer of $0.6 million from four regional development agencies for audit services.

These increases are offset by:

  • Strategic Review 2010 decreases of $1.5 million announced in Budget 2011 and savings identified as part of the Budget 2012 Spending Review of $9.3 million;
  • sunsetting of funds for the Classification Program, the U.S.-Canada Regulatory Cooperation Council, the Joint Learning Program and the Workspace Renewal initiative for a total of $9.9 million;
  • transfers to the Public Works and Government Services Canada for the first stage of the centralization of pay services, and to the Privy Council Office for the Business Transformation Secretariat for a total of $0.5 million.

Expenditures by Strategic Outcome and Program

Table 318. Expenditures by Strategic Outcome and Program - Budgetary - Treasury Board Secretariat
  2011–12 Expenditures 2012–13 Main Estimates 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Government is well managed and accountable, and resources are allocated to achieve results.
Government-wide Funds and Public Service Employer Payments
2,192,868,962 5,430,432,568 5,420,474,397
Management Frameworks
72,944,230 53,877,613 53,841,513
People Management
65,443,623 57,709,821 51,859,283
Expenditure Management
50,893,368 35,295,499 32,866,405
Financial Management
28,829,749 32,912,304 32,613,027
The following program activity supports all strategic outcomes within this organization.
Internal Services
93,528,245 74,946,453 71,245,143
Total 2,504,508,177 5,685,174,258 5,662,899,768

Listing of the 2013–14 Transfer Payments

Table 319. Listing of the 2013–14 Transfer Payments - Treasury Board Secretariat
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Other Transfer Payments
Payments, in the nature of Workers’ Compensation, in accordance with the Public Service Income Benefit Plan for Survivors of Employees Slain on Duty
352,864 495,000 495,000 495,000
Special Indemnity Plan for Spouses of Canadian Forces Attachés
4,492 5,000 5,000 5,000
Total Voted Other Transfer Payments
357,356 500,000 500,000 500,000
Total Statutory
1,552 20,000 20,000 20,000
Total Other Transfer Payments 358,908 520,000 520,000 520,000
Total 358,908 520,000 520,000 520,000

Veterans Affairs

Raison d’être

The Minister of Veterans Affairs is responsible for this organization. Veterans Affairs Canada’s (VAC) mandate is set out in the Department of Veterans Affairs Act. It charges the Minister of Veterans Affairs with responsibility for “the care, treatment, or re-establishment in civil life of any person who served in the Canadian Forces or Merchant Navy or in the naval, army, air forces or merchant navies of Her Majesty, of any person who has otherwise engaged in pursuits relating to war and the care of the dependants or survivors of any person referred to.” Through an Order in Council, VAC has responsibility for keeping alive the achievements and sacrifices of those who served Canada in times of war and peace.

Organizational Estimates

Figure 144. Organizational Estimates - Budgetary - Veterans Affairs

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.

Figure 145. Organizational Estimates - Non-budgetary - Veterans Affairs

The following chart presents the organizational breakdown of voted and statutory non budgetary expenditures and estimates for the past three years.
Table 320. Organizational Estimates (dollars) - Veterans Affairs
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website – www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
941,565,911 882,760,567 885,444,730 871,509,739
5 Grants and contributions
2,511,656,858 2,644,593,000 2,705,510,200 2,726,718,500
Total voted
3,453,222,769 3,527,353,567 3,590,954,930 3,598,228,239
Total Statutory
43,864,481 40,661,224 40,661,224 39,671,095
Total budgetary 3,497,087,250 3,568,014,791 3,631,616,154 3,637,899,334
Non-budgetary
Total Statutory
1,137 0 0 0
Total non-budgetary 1,137 0 0 0

Highlights

Veterans Affairs Canada’s budget tends to fluctuate each year due to the demand-driven nature of its programs which are based on need and entitlement. In other words, a Veteran who is entitled to a benefit is paid that benefit, whether 10 Veterans come forward, or 10,000.

Total planned spending for the 2013–14 fiscal year is $3,637.9 million, a net increase of 2.0% ($69.9 million) over 2012–13. This increase is primarily related to funding for benefits to Veterans.

In addition to the $2.7 billion the Department will provide to Veterans in grant and contribution payments, approximately 65% ($568.8 million) of the Department’s operating budget will provide benefits and services, such as rehabilitation and health-related services, to Veterans.

These Estimates also reflect the funding related to the government’s decision to end the offset of disability benefits. This will ensure that Veterans keep the full amount of all benefits to which they are entitled.

The Department continues to see an increase in the number of Veterans benefiting from the New Veterans Charter programs, while at the same time a reduction in some of the Department’s traditional programs. This reduction is the result of the sad reality that, at an average age of 88, traditional war service Veterans are passing away.

While the funding going to Veterans is increasing, the operating costs to run the Department are decreasing in response to key activities such as the Minister of Veterans Affairs’ Cutting Red Tape initiative, and the implementation of Budget 2012 decisions ($15.9 million in fiscal year 2013–14). Budget 2012 re-confirmed the Government of Canada’s support to Veterans by maintaining the level of benefits, while recognizing the need to modernize the Department and transform the way it does business. These two initiatives - the Cutting Red Tape initiative and Budget 2012 - are enabling the Department to provide better service to Veterans, while reducing administrative costs.

The five departmental priorities in 2013-14 are modernization, improving service delivery, transferring Ste. Anne’s Hospital, workplace renewal, and advancing the fair treatment of the Veteran community. For more information on departmental planned spending and priorities, please see Veterans Affairs Canada’s latest Report on Plans and Priorities.

Expenditures by Strategic Outcome and Program

Table 321. Expenditures by Strategic Outcome and Program - Budgetary - Veterans Affairs
  2011–12 Expenditures 2012–13 Main Estimates 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Financial, physical and mental well being of eligible Veterans.
Disability and Death Compensation
0 2,244,454,056 2,218,915,506
Health Care Program and Re-establishment Services
1,106,438,704 1,100,117,748 1,148,533,019
Financial Support Program
0 99,761,442 156,903,321
Canadians remember and demonstrate their recognition of all those who served in Canada’s efforts during war, military conflict and peace.
Canada Remembers Program
16,945,193 47,416,929 41,423,499
Veterans’ rights to services and benefits that address their needs are considered by the Veterans Affairs Portfolio.
Veterans Ombudsman
5,644,498 5,860,279 5,855,217
The following program supports all strategic outcomes within this organization.
Internal Services
81,007,997 70,404,337 66,268,772
Funds not allocated to the 2013–14 Program Alignment Architecture 2,287,050,858 0 0
Total 3,497,087,250 3,568,014,791 3,637,899,334

Table 322. Expenditures by Strategic Outcome and Program - Non-budgetary - Veterans Affairs
  2011–12 Expenditures 2012–13 Main Estimates 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
Funds not allocated to the 2013–14 Program Alignment Architecture 1,137 0 0
Total 1,137 0 0

Listing of the 2013–14 Transfer Payments

Table 323. Listing of the 2013–14 Transfer Payments - Veterans Affairs
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Grants
Pensions for disability and death, including pensions granted under the authority of the Civilian Government Employees (War) Compensation Order, P.C. 45/8848 of November 22, 1944, which shall be subject to the Pension Act; for former prisoners of war under the Pension Act, and Newfoundland special awards
1,695,057,510 1,676,065,000 1,675,990,000 1,635,000,000
Disability Awards and Allowances
359,562,787 489,480,000 489,480,000 515,000,000
Housekeeping and Grounds Maintenance
0 0 36,328,000 251,982,000
Earnings Loss and Supplementary Retirement Benefit
65,046,401 84,819,000 106,744,000 143,200,000
Commonwealth War Graves Commission
9,119,257 10,248,000 10,248,000 10,648,000
Last Post Fund
10,135,000 10,979,000 10,979,000 9,600,000
War Veterans Allowances and Civilian War Allowances
10,708,782 10,147,000 10,147,000 9,200,000
Payments under the Flying Accidents Compensation Regulations
703,861 750,000 800,000 800,000
Treatment Allowances
614,648 840,000 840,000 675,000
Children of Deceased Veterans Education Assistance
423,922 375,000 500,000 570,000
Assistance in accordance with the provisions of the Assistance Fund Regulations
454,587 540,000 540,000 500,000
Career Transition Services
0 0 138,800 284,500
Canadian Forces Income Support Allowance
82,691 65,000 200,400 141,000
Assistance to Canadian Veterans – Overseas District
178,438 250,000 250,000 130,000
United Nations Memorial Cemetery in Korea
30,120 70,000 70,000 70,000
Payments of Gallantry Awards
17,780 50,000 50,000 15,000
Canadian Veterans Association of the United Kingdom
5,000 5,000 5,000 5,000
Total Voted Grants
2,152,140,784 2,284,683,000 2,343,310,200 2,577,820,500
Total Statutory
17,137 197,000 197,000 197,000
Total Grants 2,152,157,921 2,284,880,000 2,343,507,200 2,578,017,500
Contributions
Contributions to Veterans, under the Veterans Independence Program, to assist in defraying costs of extended health care not covered by provincial health programs
356,810,777 356,200,000 395,312,000 145,338,000
Contributions under the Partnerships Contribution Program, to organizations, institutions and other levels of government, in support of projects related to the health and well-being of the veteran population, and commemoration activities and events
2,165,741 2,210,000 2,310,000 2,310,000
Contributions for the Community War Memorial Program to support the building of new, or major additions to existing cenotaphs and monuments
539,556 1,500,000 1,500,000 1,250,000
Total Contributions 359,516,074 359,910,000 399,122,000 148,898,000
Total 2,511,673,995 2,644,790,000 2,742,629,200 2,726,915,500

Veterans Review and Appeal Board

Raison d’être

The Veterans Review and Appeal Board is an independent, quasi-judicial tribunal created in 1995. The Board provides an appeal program for service-related disability decisions made by Veterans Affairs Canada. This program gives applicants two levels of redress for disability pension and disability award decisions and the final level of appeal for War Veterans Allowance claims.

The Board’s objective is to ensure that Canada’s traditional Veterans, Canadian Forces members and Veterans, Royal Canadian Mounted Police applicants, qualified civilians and their families receive the disability pensions, disability awards and other benefits to which they are entitled under the law. The Minister of Veterans Affairs is responsible for this organization.

Organizational Estimates

Figure 146. Organizational Estimates - Budgetary - Veterans Review and Appeal Board

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 324. Organizational Estimates (dollars) - Veterans Review and Appeal Board
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website – www.tbs-sct.gc.ca.
Budgetary
Voted
10 Program expenditures
11,060,985 9,932,780 9,932,780 9,995,067
Total voted
11,060,985 9,932,780 9,932,780 9,995,067
Total Statutory
1,685,313 1,568,649 1,568,649 1,561,662
Total budgetary 12,746,298 11,501,429 11,501,429 11,556,729

Highlights

Veterans Review and Appeal Board is estimating budgetary expenditures of $11.6 million in 2013–14. Of this amount, $10.0 million requires approval by Parliament. The remaining $1.6 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

The planned expenditures of the Veterans Review and Appeal Board remain approximately the same as the previous year. In 2013–14, the Board will continue implementing its strategic plan. It will undertake the following activities:

  • Program Delivery – Ensure applicants have an avenue of redress by an independent tribunal for disability compensation and War Veterans Allowance applications.
  • Improved Program Delivery – Enhance program delivery through innovation and the use of technology to improve the process for applicants.
  • Communication – Ensure applicants and all Canadians have information on the Board's mandate, program, and redress process, while meeting the increasing information needs of applicants.
  • Accountable Management – Provide an effective program for applicants and their families by focussing on management, transparency and accountability.

Please refer to the Report on Plans and Priorities for further detail.

Expenditures by Strategic Outcome and Program

Table 325. Expenditures by Strategic Outcome and Program - Budgetary - Veterans Review and Appeal Board
  2011–12 Expenditures 2012–13 Main Estimates 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
An independent and fair appeal process for disability pension, award and allowance decisions made by Veterans Affairs Canada.
Review and Appeal
0 11,501,429 11,556,729
Funds not allocated to the 2013–14 Program Alignment Architecture 12,746,298 0 0
Total 12,746,298 11,501,429 11,556,729

VIA Rail Canada Inc.

Raison d’être

VIA Rail Canada was established as a crown corporation in 1978 to operate as the nation’s passenger rail carrier. Its objective is to provide a safe, efficient, and reliable passenger service in Canada. The network includes trains that operate in the Quebec City to Windsor Corridor, and long-haul trains, between Toronto and Vancouver and between Montreal and Halifax. VIA also provides passenger rail transportation to regional and remote communities, some without alternative year-round transportation access.

VIA Rail Canada is accountable to Parliament through the Minister of Transport, Infrastructure and Communities.

Organizational Estimates

Figure 147. Organizational Estimates - Budgetary - VIA Rail Canada Inc.

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 326. Organizational Estimates (dollars) - VIA Rail Canada Inc.
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Budgetary
Voted
60 Payments to VIA Rail Canada Inc.
493,795,244 306,490,000 475,651,000 187,783,000
Total voted
493,795,244 306,490,000 475,651,000 187,783,000
Total budgetary 493,795,244 306,490,000 475,651,000 187,783,000

Highlights

VIA Rail Canada is estimating budgetary expenditures of $187.8 million in 2013–14 which require approval by Parliament.

VIA’s revenues have declined compared to 2010 and 2011, due to reduced domestic demand and increased competition in the Quebec City to Windsor Corridor. In response, VIA realigned its long haul and south-western Corridor services to meet customer demands in 2012, which will help lower its future funding needs.

In addition to rightsizing services, VIA implemented a new operating strategy that will improve revenues by adding new frequencies in the Quebec City to Windsor Corridor and will contain costs by introducing a series of productivity improvements focusing on traffic and revenue enhancement as well as operating and maintenance efficiencies. These improvements are made possible through the Government’s nearly billion dollar capital investment in VIA since 2007.

VIA estimates that it will carry 3.9 million passengers in 2012, a slight decline from 2010 and 2011 due to rightsizing of services.

Expenditures by Strategic Outcome and Program

Table 327. Expenditures by Strategic Outcome and Program - Budgetary - VIA Rail Canada Inc.
  2011–12 Expenditures 2012–13 Main Estimates 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A national passenger rail transportation service that is safe, secure, efficient, reliable, and environmentally sustainable and that meets the needs of travellers in Canada.
Operation of a national network of rail passenger services
0 306,490,000 187,783,000
Funds not allocated to the 2013–14 Program Alignment Architecture 493,795,244 0 0
Total 493,795,244 306,490,000 187,783,000

Western Economic Diversification

Raison d’être

Western Economic Diversification Canada (WD) was established in 1987 and mandated to promote the development and diversification of the economy of Western Canada and to advance the interests of the West in national economic policy, program and project development and implementation. The Minister of Public Works and Government Services along with the Minister of State (Western Economic Diversification) are responsible for this organization.

As the federal economic development department for Western Canada, WD develops and supports economic policies, programs and activities that promote economic growth and assist Western Canada in responding to the economic challenges and opportunities it faces.

Organizational Estimates

Figure 148. Organizational Estimates - Budgetary - Western Economic Diversification

The following chart presents the organizational breakdown of voted and statutory budgetary expenditures and estimates for the past three years.
Table 328. Organizational Estimates (dollars) - Western Economic Diversification
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website – www.tbs-sct.gc.ca.
Budgetary
Voted
1 Operating expenditures
48,751,070 43,222,742 42,674,606 40,398,398
5 Grants and contributions
135,846,496 123,496,250 142,147,747 133,411,000
Total voted
184,597,566 166,718,992 184,822,353 173,809,398
Total Statutory
10,685,915 9,587,764 9,587,764 4,891,451
Total budgetary 195,283,481 176,306,756 194,410,117 178,700,849

Highlights

Western Economic Diversification is estimating budgetary expenditures of $178.7 million in 2013–14. Of this amount, $173.8 million requires approval by Parliament. The remaining $4.9 million represents statutory forecasts that do not require additional approval and are provided for information purposes.

An increase in spending of $2.4 million from 2012–13 Main Estimates is due to a decrease in operating costs of $3.0 million and an increase in contributions and other transfer payments of $5.4 million. Factors contributing to the net increase include:

  • An increase of $23.1 million in funding for the implementation of the Community Infrastructure Improvement Fund;
  • An increase of $0.8 million related to the completion of a transfer agreement with Foreign Affairs and International Trade for funding to support the North American Platform Program;
  • A decrease of $9.3 million due to savings identified as part of the Budget 2012 Spending Review;
  • A decrease of $4.5 million due to the sunsetting of funding to support the Rick Hansen Foundation;
  • A decrease of $3.7 million related to celebration of the 2005 Alberta and Saskatchewan Centenaries;
  • A decrease of $3.2 million resulting from the 2010 Strategic Review; and
  • A decrease of $0.8 million related to the completion of a transfer agreement with Industry Canada for funding to support the Economic Development Initiative: 2008-2013 Federal Strategy for Official Languages.

Expenditures by Strategic Outcome and Program

Table 329. Expenditures by Strategic Outcome and Program - Budgetary - Western Economic Diversification
  2011–12 Expenditures 2012–13 Main Estimates 2013–14 Main Estimates
Note: Additional details by organization are available on the Treasury Board Secretariat website - www.tbs-sct.gc.ca.
A growing and diversified western Canadian economy.
Business Development and Innovation
0 0 93,227,813
Community Economic Growth
39,889,572 20,831,883 57,604,411
Policy, Advocacy and Coordination
7,630,756 8,189,373 7,113,497
The following program supports all strategic outcomes within this organization.
Internal Services
27,473,277 22,007,323 20,755,128
Funds not allocated to the 2013–14 Program Alignment Architecture 120,289,876 125,278,177 0
Total 195,283,481 176,306,756 178,700,849

Listing of the 2013–14 Transfer Payments

Table 330. Listing of the 2013–14 Transfer Payments - Western Economic Diversification
  2011–12 Expenditures 2012–13 Main Estimates 2012–13 Estimates To Date 2013–14 Main Estimates
Grants
Grants for the Western Diversification Program
500,000 5,000,000 5,000,000 5,000,000
Total Grants 500,000 5,000,000 5,000,000 5,000,000
Contributions
Contributions under the Western Diversification Program
89,114,441 84,142,259 89,023,756 72,957,009
Contributions under the Community Futures Program
27,577,663 28,453,991 28,453,991 28,453,991
Contributions for the Community Infrastructure Improvement Fund
0 0 23,100,000 23,100,000
Contributions under the Women’s Enterprise Initiative
4,701,267 3,900,000 3,900,000 3,900,000
Total Voted Contributions
121,393,371 116,496,250 144,477,747 128,411,000
Total Statutory
4,500,000 4,500,000 4,500,000 0
Total Contributions 125,893,371 120,996,250 148,977,747 128,411,000
Total 126,393,371 125,996,250 153,977,747 133,411,000


Date modified: