MOF-BUDGET Jun. 2016 | Page 110

[ head 08 ] the judiciary [ supreme & magistrate’ s courts ]
The Judiciary

[ head 08 ] the judiciary [ supreme & magistrate’ s courts ]

The Judiciary

[ 110 ]
2016 / 2017 DRAFT ESTIMATES OF REVENUE & EXPENDITURE
ITEM NO.
TITLE OF ITEM
PERSONAL EMOLUMENTS & ALLOWANCES
Block 1Personal Emoluments
PROVISIONAL ACTUAL EXPENDITURE
2014 / 2015 $
EXPENDITURE( PROVISIONAL)
JULY- MARCH 2015 / 2016 $
APPROVED ESTIMATES
2015 / 2016 $
ESTIMATES
2016 / 2017 $
PRELIMINARY FORECAST ESTIMATES
2017 / 2018 $
PRELIMINARY FORECAST ESTIMATES
2018 / 2019 $
11000
Salary-Permanent / Pensionable( Monthly)
4,850,401
6,824,938
7,408,269
7,689,000
7,689,000
7,689,000
11100
Salary Contract Workers( Monthly)
458,006
24,508
3,193,215
2,280,300
2,280,300
2,280,300
12200
Reassessments / Promotions
0
0
40,890
50,000
50,000
50,000
14104
New Appointments
0
283,819
618,138
618,000
618,000
618,000
16200
Honoraria
23,000
9,000
184,000
175,000
175,000
175,000
Subtotal: Personal Emoluments
5,331,408
7,142,265
11,444,512
10,812,300
10,812,300
10,812,300
Block 2Allowances
21200
Housing Allowance
289,583
311,511
464,376
500,000
500,000
500,000
21700
Scarcity Allowance
147,334
429,338
545,000
750,000
750,000
750,000
23100
Educational Allowance
66,517
0
140,000
200,000
200,000
200,000
23300
Technical Allowance
0
0
3,120
3,000
3,000
3,000
25100
Mileage Allowance
8,500
23,950
84,000
90,000
90,000
90,000
25200
Transport / Drivers Allowance( Payroll)
42,445
34,357
45,000
45,000
45,000
45,000
28300
Responsibility Allowance
157,468
239,092
259,000
347,000
347,000
347,000
28400
Acting Allowance
155
5,384
16,500
15,000
15,000
15,000
29600
Official Entertainment Allowance
9,167
7,500
10,000
10,000
10,000
10,000
29700
Other Allowances
27,605
44,017
50,600
40,000
40,000
40,000
Subtotal: Allowances
748,773
1,095,149
1,617,596
2,000,000
2,000,000
2,000,000
SUB: PERSONAL EMOLUMENTS
6,080,181
8,237,414
13,062,108
12,812,300
12,812,300
12,812,300
& ALLOWANCES
OTHER CHARGES