Treasury Board of Canada Secretariat
Symbol of the Government of Canada

ARCHIVED - Supplementary Estimates (A), 2008-09


Warning This page has been archived.

Archived Content

Information identified as archived on the Web is for reference, research or recordkeeping purposes. It has not been altered or updated after the date of archiving. Web pages that are archived on the Web are not subject to the Government of Canada Web Standards. As per the Communications Policy of the Government of Canada, you can request alternate formats on the "Contact Us" page.

FOREIGN AFFAIRS AND INTERNATIONAL TRADE

Department
Canadian International Development Agency

Ministry Summary

            These Supplementary Estimates      
       
 
 
        Previous              
        Estimates         Adjustments to     Total Estimates  
Vote (dollars)     to date         Transfers     Appropriations     to date  

 
 
 
 
 
 
    Department                  
1a     Operating expenditures, including the payment of                  
    remuneration and other expenditures subject to the                  
    approval of the Governor in Council in connection                  
    with the assignment by the Canadian Government of                  
    Canadians to the staffs of international organizations                  
    and authority to make recoverable advances in                  
    amounts not exceeding the amounts of the shares of                  
    such organizations of such expenses; authority for the                  
    appointment and fixing of salaries by the Governor in                  
    Council of High Commissioners, Ambassadors,                  
    Ministers Plenipotentiary, Consuls, Representatives                  
    on International Commissions, the staff of such                  
    officials and other persons to represent Canada in                  
    another country; expenditures in respect of the                  
    provision of office accommodation for the                  
    International Civil Aviation Organization;                  
    recoverable expenditures for assistance to and                  
    repatriation of distressed Canadian citizens and                  
    persons of Canadian domicile abroad, including their                  
    dependants; cultural relations and academic exchange                  
    programs with other countries; and, pursuant to                  
    paragraph 29.1(2)( a ) of the Financial Administration                  
    Act , authority to expend revenues received in a fiscal                  
    year from, and to offset related expenditures incurred                  
    in the fiscal year arising from the provision of                  
    services related to: training services provided by the                  
    Canadian Foreign Service Institute; trade fairs,                  
    missions and other international business                  
    development services; investment development                  
    services; international telecommunication services;                  
    departmental publications; other services provided                  
    abroad to other government departments, agencies,                  
    Crown corporations and other non-federal                  
    organizations; specialized consular services; and                  
    international youth employment exchange programs                  
    and the payment to each member of the Queen's                  
    Privy Council for Canada who is a Minister without                  
    Portfolio or a Minister of State who does not preside                  
    over a Ministry of State of a salary not to exceed the                  
    salary paid to Ministers of State who preside over                  
    Ministries of State under the Salaries Act , as adjusted                  
    pursuant to the Parliament of Canada Act and pro rata                  
    for any period of less than a year - To authorize the                  
    transfer of $75,000 from Foreign Affairs and                  
    International Trade Vote 10, $1,778,500 from Foreign                  
    Affairs and International Trade Vote 30, $984,000                  
    from Public Safety and Emergency Preparedness                  
    Vote 50, $762,800 from Public Safety and Emergency                  
    Preparedness Vote 10, $450,400 from Public Safety                  
    and Emergency Preparedness Vote 20, $400,000 from                  
    Economic Development Agency of Canada for the                  
    Regions of Quebec Vote 5, $279,900 from Public                  
    Safety and Emergency Preparedness Vote 1,                  
    $200,000 from National Defence Vote 1, and                  
    $100,000 from Treasury Board Vote 1, Appropriation                  
    Act No. 1, 2009-10 for the purposes of this Vote and                  
    to provide a further amount of     1,186,472,440             4,823,900           67,274,497         1,258,570,837  
5a     Capital expenditures - To authorize the transfer of                  
    $392,700 from Foreign Affairs and International                  
    Trade Vote 30, and $396,000 from Public Safety and                  
    Emergency Preparedness Vote 10, Appropriation Act                  
    No. 1, 2009-10 for the purposes of this Vote and to                  
    provide a further amount of     140,032,132     727,900     17,668,400     158,428,432  
10a     The grants listed in the Estimates, contributions,                  
    which may include: with respect to Canada's Global                  
    Partnership Program (under the G8 Global                  
    Partnership), cash payments or the provision of                  
    goods, equipment and services for the purpose of                  
    assistance to countries of the former Soviet Union;                  
    with respect to Canada's Counter-Terrorism Capacity                  
    Building Program, cash payments or the provision of                  
    goods, services, equipment and technology for the                  
    purpose of counter-terrorism assistance to states and                  
    government entities; and, with respect to the Global                  
    Peace and Security Program, Global Peace Operations                  
    Program, and Glyn Berry Program, cash payments or                  
    the provision of goods, services, equipment and                  
    technology for the purpose of global peace and                  
    security assistance; as well as the authority to make                  
    commitments for the current fiscal year not exceeding                  
    $30,000,000, in respect of contributions to persons,                  
    groups of persons, councils and associations to                  
    promote the development of Canadian export sales;                  
    and, the authority to pay assessments in the amounts                  
    and in the currencies in which they are levied as well                  
    the authority to pay other amounts specified in the                  
    currencies of the countries indicated, notwithstanding                  
    that the total of such payments may exceed the                  
    equivalent in Canadian dollars, estimated as of                  
    September 2008 - To authorize the transfer of                  
    $100,000 from Public Safety and Emergency                  
    Preparedness Vote 5, Appropriation Act No. 1,                  
    2009-10 for the purposes of this Vote and to provide                  
    a further amount of     726,392,000     25,000     88,617,510     815,034,510  
15     Passport Canada - Capital expenditures     10,000,000     . . . . .     . . . . .     10,000,000  
(S)     Contributions to employee benefit plans     74,513,572     . . . . .     . . . . .     74,513,572  
(S)     Minister of Foreign Affairs - Salary and motor car                  
    allowance     78,422     . . . . .     . . . . .     78,422  
(S)     Minister of International Trade and Minister of the                  
    Pacific Gateway and the Vancouver-Whistler                  
    Olympics - Salary and motor car allowance     78,422     . . . . .     . . . . .     78,422  
(S)     Passport Office Revolving Fund ( Revolving Funds                  
    Act R.S. 1985, c. R-8)     24,054,000     . . . . .     . . . . .     24,054,000  
(S)     Payments to Export Development Canada to                  
    discharge obligations incurred pursuant to Section 23                  
    of the Export Development Act (Canada Account) for                  
    the purpose of facilitating and developing trade                  
    between Canada and other countries (S.C., 2001, c.                  
    33)     1,000,000     . . . . .     . . . . .     1,000,000  
(S)     Payments under the Diplomatic Service (Special)                  
    Superannuation Act (R.S. 1985, c. D-2)     250,000     . . . . .     . . . . .     250,000  
           
 
   
                    Total budgetary     2,162,870,988     5,576,800     173,560,407     2,342,008,195  
(S)     Payments to Export Development Canada to                  
    discharge obligations incurred pursuant to Section 23                  
    of the Export Development Act (Canada Account) for                  
    the purpose of facilitating and developing trade                  
    between Canada and other countries                  
    (S.C., 2001, c. 33)     (120,500,000)     . . . . .     . . . . .     (120,500,000)  
           
 
   
                    Total non-budgetary     (120,500,000)     . . . . .     . . . . .     (120,500,000)  
           
 
   
 
                    Total Department     2,042,370,988     5,576,800     173,560,407     2,221,508,195  
    Canadian Commercial Corporation                  
20     Payments to the Canadian Commercial Corporation     15,191,642     . . . . .     . . . . .     15,191,642  
           
 
   
                    Total Agency     15,191,642     . . . . .     . . . . .     15,191,642  
    Canadian International Development Agency                  
25a     Operating expenditures and authority to:                  
    ( a ) engage persons for service in developing countries                  
    and in countries in transition; and                  
    ( b ) provide education or training for persons from                  
    developing countries and from countries in transition,                  
    in accordance with the Technical Assistance                  
    Regulations , made by Order in Council                  
    P.C. 1986-993 of April 24, 1986 (and registered as                  
    SOR/86-475), as may be amended, or any other                  
    regulations that may be made by the Governor in                  
    Council with respect to:                  
    (i) the remuneration payable to persons for service in                  
    developing countries and in countries in transition,                  
    and the payment of their expenses or of allowances                  
    with respect thereto,                  
    (ii) the maintenance of persons from developing                  
    countries and from countries in transition who are                  
    undergoing education or training, and the payment of                  
    their expenses or of allowances with respect thereto,                  
    and                  
    (iii) the payment of special expenses directly or                  
    indirectly related to the service of persons in                  
    developing countries and in countries in transition or                  
    the education or training of persons from developing                  
    countries and from countries in transition - To                  
    authorize the transfer of $3,413,904 from Foreign                  
    Affairs and International Trade Vote 30,                  
    Appropriation Act No. 1, 2009-10 for the purposes of                  
    this Vote     203,667,689     3,390,112     1     207,057,802  
30a     Canadian International Development Agency - The                  
    grants listed in the Estimates, contributions and                  
    payments to international financial institutions in                  
    accordance with the International Development                  
    (Financial Institutions) Assistance Act , for                  
    international development assistance, international                  
    humanitarian assistance and other specified purposes,                  
    in the form of cash payments or the provision of                  
    goods, commodities or services - To authorize the                  
    transfer of $23,792 from Foreign Affairs and                  
    International Trade Vote 25, Appropriation Act No. 1,                  
    2009-10 for the purposes of this Vote and to provide                  
    a further amount of     2,608,224,789     (6,011,312)     142,520,208     2,744,733,685  
(S)     Contributions to employee benefit plans     25,955,378     . . . . .     . . . . .     25,955,378  
(S)     Minister for International Cooperation - Salary and                  
    motor car allowance     78,422     . . . . .     . . . . .     78,422  
(S)     Encashment of notes issued to the development                  
    assistance funds of the international financial                  
    institutions in accordance with the International                  
    Development (Financial Institutions) Assistance Act     231,336,000     . . . . .     . . . . .     231,336,000  
           
 
   
                    Total budgetary     3,069,262,278     (2,621,200)     142,520,209     3,209,161,287  
L35a The issuance and payment of non-interest bearing,                  
    non-negotiable demand notes in an amount not to                  
    exceed $227,032,000 ($215,032,000 + $12,000,000)                  
    in accordance with the International Development                  
    (Financial Institutions) Assistance Act , for the                  
    purpose of contributions to the International Financial                  
    Institution Fund Accounts     1     . . . . .     1     2  
           
 
   
                    Total Agency     3,069,262,279     (2,621,200)     142,520,210     3,209,161,289  
    International Development Research Centre                  
40     Payments to the International Development Research                  
    Centre     161,749,534     . . . . .     . . . . .     161,749,534  
           
 
   
                    Total Agency     161,749,534     . . . . .     . . . . .     161,749,534  
    International Joint Commission                  
45     Program expenditures - Salaries and expenses of the                  
    Canadian Section, expenses of studies, surveys and                  
    investigations by the Commission under International                  
    References and expenses of the Commission under                  
    the Canada/United States Great Lakes Water Quality                  
    Agreement     8,466,739     . . . . .     . . . . .     8,466,739  
(S)     Contributions to employee benefit plans     543,986     . . . . .     . . . . .     543,986  
           
 
   
                    Total Agency     9,010,725     . . . . .     . . . . .     9,010,725  
    NAFTA Secretariat, Canadian Section                  
50     Program expenditures     2,826,947     . . . . .     . . . . .     2,826,947  
(S)     Contributions to employee benefit plans     187,500     . . . . .     . . . . .     187,500  
           
 
   
                    Total Agency     3,014,447     . . . . .     . . . . .     3,014,447  
           
       
                    Total Ministry     5,300,599,615     2,955,600     316,080,617     5,619,635,832  

Department

Explanation of Requirements (thousands of dollars)  

Foreign Affairs and International Trade requests funds for the following items:

Voted Appropriations     Vote 1     Vote 5     Vote 10     Total  
   
 
 
 
Funding for the cost of membership in international organizations on                  
      behalf of the Government of Canada     . . . . .     . . . . .     55,652     55,652  
Funding to support enhanced civilian developmental assistance and                  
      security programming in Afghanistan     8,003     30     19,951     27,984  
Funding for the Canadian Embassy in Kabul, Afghanistan     8,390     17,123     . . . . .     25,513  
Compensation for inflation on the cost of overseas operations     16,292     . . . . .     . . . . .     16,292  
Funding for the establishment of the Consular Services and                  
      Emergency Management Branch     15,999     . . . . .     . . . . .     15,999  
Funding for annual allocations from the International Assistance                  
      Envelope (IAE) for leadership development scholarships under                  
      the Emerging Leaders in the Americas program ($2,975), for                  
      peace support operations in Francophone Africa ($1,700) and for                  
      the Crisis Reserve with the Global Peace and Security Fund                  
      ($9,000)     326     . . . . .     13,349     13,675  
Compensation for the impact of currency exchange fluctuations on                  
      the cost of overseas operations     7,973     . . . . .     . . . . .     7,973  
Funding for locally engaged staff salary revisions     7,186     . . . . .     . . . . .     7,186  
Funding for the Global Security Reporting Program to cover                  
      incremental costs     2,089     516     . . . . .     2,605  
Softwood Lumber Agreement litigation costs     2,254     . . . . .     . . . . .     2,254  
Funding for the Global Commerce Support Program to attract                  
      foreign direct investment, increase Canadian innovation and                  
      commercialization opportunities and increase Canadian business                  
      share in foreign markets     . . . . .     . . . . .     422     422  
Grants in lieu of taxes on diplomatic, consular and international                  
      organizations' property in Canada     . . . . .     . . . . .     338     338  
Funding for enhancing federal public service student employment                  
      ( horizontal item ) ( Budget 2009 )     179     . . . . .     . . . . .     179  
   
 
 
 
      Gross Voted Appropriations     68,691     17,669     89,712     176,072  
   
 
 
 
Funds Available                  
Less: Spending authorities available within the Vote     1,417     . . . . .     1,094     2,511  
   
 
 
 
      Total Voted Appropriations     67,274     17,669     88,618     173,561  
   
 
 
 
Transfers                  
Transfer from Canadian International Development Agency                  
      ($2,171), Canada Border Services Agency ($1,159), Royal                  
      Canadian Mounted Police ($984), Canadian Security Intelligence                  
      Service ($450), National Defence ($200), and Treasury Board                  
      Secretariat ($100) - To provide support to departmental staff                  
      located at missions abroad     4,276     789     . . . . .     5,065  
Transfer from Economic Development Agency of Canada for the                  
      Regions of Quebec - To provide support to the North American                  
      Platform Program Partnership as agreed in the 2008 Governance                  
      Framework Agreement     400     . . . . .     . . . . .     400  
Transfer from Public Safety and Emergency Preparedness - In                  
      support of the Minister's responsibilities for regional                  
      representation of British Columbia     280     . . . . .     . . . . .     280
Transfer from Public Safety and Emergency Preparedness - For a                 
      joint contribution to the Inter-American Drug Abuse Control                  
     Commission (CICAD) and to provide training to hemispheric                
      law enforcement organizations on specialized investigative                
      techniques related to major drug cases     . . . . .     . . . . .     100     100  
Internal reallocation of resources - For the cost of audit and                  
      evaluation for the Global Commerce Support Program     75     . . . . .     (75)     . . . . .  
Transfer to Finance - Adjustment to funding previously provided for                  
      departmental staff located at missions abroad     (207)     (61)     . . . . .     (268)  
   
 
 
 
      Total Transfers     4,824     728     25     5,577  
   
 
 
 
These Supplementary Estimates     72,098     18,397     88,643     179,138  

 
 
 
 

Explanation of Funds Available (dollars)

Vote 1 : $1,417,020 in total authorities is available within the Vote; $349,020 from savings identified as part of the government's reduction of public opinion research expenditures and $1,068,000 as a result of a decrease in inflation on foreign service allowances.

Vote 10 : $1,094,000 in total authorities is available within the Vote as a result of a decrease in the cost of membership in some international organizations.

Note: Figures in the “Explanation of Requirements” may not agree with the “Ministry Summary” due to rounding

Transfer Payments (dollars)     Voted     Statutory  

 
 
                                                                              Grants          
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     338,000     . . . . .  

 
 
Total Gross Grants     338,000     . . . . .  
                                                                      Contributions          
Global Peace and Security Fund     17,160,520     . . . . .  
United Nations Office on Drugs and Crime     12,450,000     . . . . .  
Contributions in aid of Academic Relations Program     2,648,627     . . . . .  
Contribution for Counter-Terrorism Capacity Building Program     1,040,000     . . . . .  
Global Commerce Support Program     422,363     . . . . .  
Inter-American Drug Abuse Control Commission     100,000     . . . . .  
Payments of Assessed Contributions to International Organizations:          
            United Nations peacekeeping operations (US$22,190,177)     23,313,000     . . . . .  
            United Nations Organization (US$17,253,950)     18,127,000     . . . . .  
            North Atlantic Treaty Organization (NATO) - civil administration (2,666,064 Euro)     4,126,000     . . . . .  
            International Atomic Energy Agency (2,078,056 Euro)     3,216,000     . . . . .  
            International Labour Organization (1,461,763 Swiss Francs)     1,403,000     . . . . .  
            Organization for Economic Cooperation and Development (700,439 Euro)     1,084,000     . . . . .  
            United Nations Educational, Scientific and Cultural Organization (US$78,051)          
                    (366,374 Euro)     649,000     . . . . .  
            World Health Organization (US$508,281)     534,000     . . . . .  
            United Nations Framework Convention on Climate Change and Kyoto Protocol          
                    (US$452,123)     475,000     . . . . .  
            Food and Agriculture Organization (US$419,760)     441,000     . . . . .  
            Organization for the Prohibition of Chemical weapons (264,926 Euro)     410,000     . . . . .  
            Comprehensive Nuclear-Test-Ban Treaty Organization (US$312,203) (25,200 Euro)     367,000     . . . . .  
            World Trade Organization (271,932 Swiss Francs)     261,000     . . . . .  
            Organization for Security and Cooperation in Europe (150,566 Euro)     233,000     . . . . .  
            International Civil Aviation Organization     149,000     . . . . .  
            International Energy Agency (86,586 Euro)     134,000     . . . . .  
            Convention on Biological Diversity (US$107,558)     113,000     . . . . .  
            Asia-Pacific Economic Cooperation Secretariat (US$99,943)     105,000     . . . . .  
            Roosevelt Campobello International Park commission (US$94,232)     99,000     . . . . .  
            World Customs Organization (54,278 Euro)     84,000     . . . . .  
            World Intellectual Property Organization (63,555 Swiss Francs)     61,000     . . . . .  
            Peace Implementation Council (38,770 Euro)     60,000     . . . . .  
            International Tribunal for the Law of the Sea (31,016 Euro)     48,000     . . . . .  
            Nuclear Energy Agency of the Organization for Economic Cooperation and          
                    Development (25,846 Euro)     40,000     . . . . .  
            International Seabed Authority (US$32,362)     34,000     . . . . .  
            Basel Convention on the control of Transboundary Movements of Hazardous Wastes          
                    and their Disposal (US$32,362)     34,000     . . . . .  
            Organization for Economic Cooperation and Development Centre for Education and          
                    Research (12,923 Euro)     20,000     . . . . .  
            Secrétariat technique permanent des conférences ministérielles de l'éducation, de la          
                    jeunesse et des sports des pays d'expression française (4,616,999 CFA)     11,000     . . . . .  
            Wassenaar Arrangement (6,462 Euro)     10,000     . . . . .  
            Permanent Court of Arbitration (3,877 Euro)     6,000     . . . . .  
            International Fact Finding Commission (5,209 Swiss Francs)     5,000     . . . . .  

 
 
Total Gross Contributions     89,473,510     . . . . .  

 
 
Total Gross Transfer Payments     89,811,510     . . . . .  
Less: Funds available within the Vote     1,094,000     . . . . .  
Less: Funds transferred to another Vote     75,000     . . . . .  

 
 
Net Transfer Payments     88,642,510     . . . . .  

 
 

Canadian International Development Agency

Explanation of Requirements (thousands of dollars)

Canadian International Development Agency requests funds for the following items:

Voted Appropriations     Vote 25     Vote 30     Vote L35     Total  
   
 
 
 
Funding to meet Canada's Food Aid Convention commitment to                  
      respond to increasing global food aid requirements and continue                  
      to contribute to the needs of the world's most food-insecure                  
      populations     . . . . .     70,000     . . . . .     70,000  
Funding to support Canada's commitment to play an active role in                  
      the Americas, and to deliver on the government's objectives of                  
      prosperity, democracy and security in the region     . . . . .     29,300     . . . . .     29,300  
Funding for the Canadian contribution to the World Bank's Climate                  
      Investment Fund pilot program to support climate change                  
      adaptation     . . . . .     15,000     . . . . .     15,000  
Funding to advance Canada's contribution to global education goals                  
      and support increased aid effectiveness in education through the                  
      Education for All - Fast Track Initiative     . . . . .     12,000     . . . . .     12,000  
Funding for an existing water and sanitation initiative, with the goal                  
      of extending safe water and basic sanitation coverage to 80% of                  
      rural dwellers in Africa by 2015 (Rural Water Supply and                  
      Sanitation Initiative)     . . . . .     12,000     . . . . .     12,000  
Funding to intensify initiatives underway in African countries related                  
      to economic growth and food security, with an emphasis on the                  
      agriculture sector     . . . . .     8,244     . . . . .     8,244  
Funding to expand support to existing multilateral initiatives that                  
      aim to promote international trade opportunities, and support                  
      effective developing country participation in the multilateral                  
      trading system     . . . . .     8,000     . . . . .     8,000  
To increase the ceiling for the issuance and payment of non-interest                  
      bearing, non-negotiable demand notes in accordance with the                  
      International Development (Financial Institutions) Assistance                  
      Act , for the purpose of supporting Canada's pledge for the                  
      replenishment of the African Development Fund to enable the                  
      African Development Bank to continue to provide interest-free                  
      loans and grants to Africa's poorest countries     . . . . .     . . . . .     . . . . .     . . . . .  
   
 
 
 
      Gross Voted Appropriations     . . . . .     154,544     . . . . .     154,544  
   
 
 
 
Funds Available                  
Less: Spending authorities available within the Vote     . . . . .     12,000     . . . . .     12,000  
Less: Spending authorities available from another Vote     . . . . .     24     . . . . .     24  
   
 
 
 
      Total Funds Available     . . . . .     12,024     . . . . .     12,024  
   
 
 
 
      Total Voted Appropriations     . . . . .     142,520     . . . . .     142,520  
   
 
 
 
Transfers                  
Internal reallocation of resources - To cover the cost of a secured                  
      presence in Sudan, and to provide necessary headquarters                  
      support for aid delivery     3,414     (3,414)     . . . . .     . . . . .  
Internal reallocation of resources - To reduce the amount of new                  
      appropriations required     (24)     24     . . . . .     . . . . .  
Transfer to Economic Development Agency of Canada for the                  
      Regions of Quebec - To provide funding to ensure Canada's                  
      presence at the International Economic Forum of the                  
      Americas/Conference of Montreal     . . . . .     (450)     . . . . .     (450)  
Transfer to Foreign Affairs and International Trade - To provide                  
      support to departmental staff located at missions abroad     . . . . .     (2,171)     . . . . .     (2,171)  
   
 
 
 
      Total Transfers     3,390     (6,011)     . . . . .     (2,621)  
   
 
 
 
These Supplementary Estimates     3,390     136,509     . . . . .     139,899  

 
 
 
 
Note: Figures in the “Explanation of Requirements” may not agree with the “Ministry Summary” due to rounding.      

Explanation of Funds Available (dollars)

Vote 30 : $12,023,792 in total authorities is available within the Vote due to an increase in the ceiling of the issuance and payment of non-interest bearing, non-negotiable demand notes to enable the African Development Bank to continue to provide interest-free loans and grants to Africa's poorest countries ($12,000,000); and from Vote 25 from savings identified as part of the government's reduction of public opinion research expenditures ($23,792).

Transfer Payments (dollars)     Voted     Statutory  

 
 
                                                                              Grants          
Multilateral Programming: Grants in support of development assistance, humanitarian          
      assistance or disaster preparedness, including peace building, for global operations,          
      programs, projects, activities and appeals; as well as in support of programming against          
      hunger, malnutrition and disease for the benefit of developing countries or territories or          
      countries in transition     129,000,000                     . . . . .  
   
 
                                                                      Contributions          
Bilateral Programming: Contributions in support of development assistance, including          
      payments for loan agreements issued under the authority of previous Appropriation          
      Acts, contributions for cooperation with countries in transition and contributions in          
      support of regional or country specific development assistance projects, programs and          
      activities for the benefit of developing countries or territories or countries in transition     25,544,000                     . . . . .  

 
 
Total Gross Transfer Payments     154,544,000                     . . . . .  
Less: Funds available within the Vote     12,000,000                     . . . . .  
Less: Funds transferred to another Vote     6,035,104                     . . . . .  

 
 
Net Transfer Payments     136,508,896                     . . . . .