MOF-BUDGET Jun. 2016 | Page 128

Cabinet Office And The Office Of The Prime Minister

Cabinet Office And The Office Of The Prime Minister

[ 128 ]
2016 / 2017 DRAFT ESTIMATES OF REVENUE & EXPENDITURE

[ head 17 ] government printing department

ITEM NO. TITLE OF ITEM PERSONAL EMOLUMENTS & ALLOWANCES
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 $
Block 1Personal Emoluments
11000
Salary-Permanent / Pensionable( Monthly)
1,082,312
827,079
1,021,624
1,076,800
1,076,800
1,076,800
11100
Salary Contract Workers( Monthly)
0
0
69,200
67,450
67,450
67,450
12200
Reassessments / Promotions
0
0
5,000
5,000
5,000
5,000
Subtotal: Personal Emoluments
1,082,312
827,079
1,095,824
1,149,250
1,149,250
1,149,250
Block 2Allowances
28400
Acting Allowance
0
0
1,000
1,000
1,000
1,000
29100
Hazard Allowance( Civilian Staff)
56,118
51,380
76,209
74,000
74,000
74,000
Subtotal: Allowances
56,118
51,380
77,209
75,000
75,000
75,000
SUB: PERSONAL EMOLUMENTS & ALLOWANCES
1,138,431
878,459
1,173,033
1,224,250
1,224,250
1,224,250
OTHER CHARGES Block 10Travel and Subsistence 102200 Subsistence For Travellers Out The Bahamas
6,108
2,995
5,000
4,000
4,000
4,000
Subtotal: Travel and Subsistence
6,108
2,995
5,000
4,000
4,000
4,000
Block 40Printing and Reproduction
401100 Printing & Duplication
190,218
146,244
300,000
190,000
190,000
190,000
Subtotal: Printing and Reproduction
190,218
146,244
300,000
190,000
190,000
190,000
Block 50Other Contractual Services / Family Isl. Dev.
541990 Operation of Facilities or Other Services
275,789
68,230
165,000
93,000
93,000
93,000
581900 Fees & Other Charges
5,237
1,043
1,000
1,000
1,000
1,000