MOF-BUDGET Jun. 2016 | Page 186

Ministry of National Security

Ministry of National Security

[ 186 ]
2016 / 2017 DRAFT ESTIMATES OF REVENUE & EXPENDITURE

[ head 12 ] parliamentary registration department

PROVISIONAL ACTUAL EXPENDITURE
EXPENDITURE( PROVISIONAL)
JULY- MARCH 2015 / 2016 $
APPROVED ESTIMATES
ESTIMATES
PRELIMINARY FORECAST ESTIMATES
PRELIMINARY FORECAST ESTIMATES
ITEM NO.
TITLE OF ITEM
2014 / 2015
$
2015 / 2016
$
2016 / 2017
$
2017 / 2018
$
2018 / 2019
$
524100 Licencing & Inspection of Vehicles
1,560
1,365
1,600
1,000
1,000
1,000
541990 Operation of Facilities or Other Services
12,274
8,213
30,000
10,000
10,000
10,000
542510 Election Expenses
291,700
31,339
79,000
1,000,000
1,000,000
1,000,000
542520 Registration of Voters
11,194
441,676
275,000
500,000
500,000
500,000
Subtotal: Other Contractual Services
321,390
484,092
397,564
1,514,000
1,514,000
1,514,000
/ Family Isl. Dev.
Block 60Supplies and Materials 611200 Newspapers, Periodicals, Magazines, Etc.
1,793
1,527
2,000
2,000
2,000
2,000
611400 Computer Software Supplies & Solutions
3,405
881
3,000
1,000
1,000
1,000
611700 Other Supplies & Materials
1,979
2,150
2,500
2,500
2,500
2,500
Subtotal: Supplies and Materials
7,176
4,558
7,500
5,500
5,500
5,500
Block 80Repairs, Maintenance & Upkeep of Capital Assets 811110 Transportation Equipment Upkeep
5,984
1,788
5,000
2,000
2,000
2,000
Subtotal: Repairs, Maintenance
5,984
1,788
5,000
2,000
2,000
2,000
& Upkeep of Capital Assets
Block 90Grants, Fxd Charges & Special Fin Transactions 982300 VAT Expenses
1,841
3,221
10,000
1,000
1,000
1,000
Subtotal: Grants, Fxd Charges
1,841
3,221
10,000
1,000
1,000
1,000
& Special Fin Transactions
SUB: OTHER CHARGES
337,257
494,660
422,064
1,524,500
1,524,500
1,524,500
Items Not Repeated
Block 99Items Not Repeated 999900 Items Not Repeated
65,875
4,949
13,250
0
0
0
Subtotal: Items Not Repeated
65,875
4,949
13,250
0
0
0
SUB
TOTAL: Items Not HEAD Repeated 12PARLIAMENTARY
REGISTRATION DEPARTMENT
985,109
65,875
941,903
4,949
1,057,264
13,250
2,115,050 0
2,115,050 0
2,115,050 0