MOF-BUDGET Jun. 2016 | Page 146

Ministry of Finance

[ head 22 ] treasury department

Ministry of Finance

PROVISIONAL ACTUAL EXPENDITURE
EXPENDITURE( PROVISIONAL)
APPROVED ESTIMATES
ESTIMATES
PRELIMINARY FORECAST ESTIMATES
PRELIMINARY FORECAST ESTIMATES
JULY- MARCH
ITEM NO.
TITLE OF ITEM
2014 / 2015
$
2015 / 2016
$
2015 / 2016
$
2016 / 2017
$
2017 / 2018
$
2018 / 2019
$
838100 Warehouse & Storage Facilities Upkeep
0
0
4,000
4,000
4,000
4,000
16,371
9,801
29,000
17,068
17,068
17,098
Subtotal: Repairs, Maintenance & Upkeep of Capital Assets
Block 90Grants, Fxd Charges & Special Fin Transactions 921300 Parliamentary Pensions
1,489,445
1,445,056
1,500,000
1,730,000
1,730,000
1,730,000
921500 War Veterans & Widows Pensions
7,596
8,528
25,000
25,000
25,000
25,000
921600 Pensions- Ex-Service Men( Br. Legion Fund)
14,570
14,570
14,570
14,600
14,600
14,600
921700 Widows & Orphans Pensions
95,350
62,908
135,400
135,400
135,400
135,400
922300 Parliamentary Officials Gratuities
12,120
30,686
300,000
400,000
500,000
500,000
946801 Hedging Gain / Losses
0
0
0
5,000,000
5,000,000
5,000,000
947001 Public Debt Servicing- Interest
0
242,258,502
266,361,023
271,735,721
276,711,353
270,029,144
967001 Public Debt Servicing- Redemption
0
137,527,386
152,184,988
287,081,279
270,794,086
236,922,086
982300 VAT Expenses
14,477
25,841
150,000
3,000,000
3,000,000
3,000,000
Subtotal: Grants, Fxd Charges & Special Fin Transactions
1,633,558
381,373,478
420,670,981
569,122,000
557,910,439
517,356,230
SUB: OTHER CHARGES
22,308,537
397,106,115
450,283,766
594,076,068
582,864,507
542,310,328
Items Not Repeated
[ 146 ]
2016 / 2017 DRAFT ESTIMATES OF REVENUE & EXPENDITURE
Block 99Items Not Repeated
999900 Items Not Repeated
716,762
5,024,635
208,740
0
0
0
Subtotal: Items Not Repeated
716,762
5,024,635
208,740
0
0
0
SUB: Items Not Repeated
716,762
5,024,635
208,740
0
0
0
TOTAL HEAD 22TREASURY DEPARTMENT
61,423,707
426,692,983
483,344,726
628,217,738
617,036,177
576,481,998