MOF-BUDGET Jun. 2016 | Page 195

MISSION STATEMENT [ royal bahamas defence force Ministry of National Security BUDGET HEAD: 032 ROYAL BAHAMAS DEFENCE FORCE defend the]sovereignty of the Commonwealth of the Bahamas,assist with maintaining law and order and perform humanitarian tasks in headTo 32 conjunction with local and regional partners. BUDGET HEAD: 032 ROYAL BAHAMAS DEFENCE FORCE FINANCIAL RESOURCES MISSION STATEMENT Preliminary Provisional Preliminary Forecast Actual Forecast Expenditure To defend the sovereignty of the Commonwealth of the Bahamas,assist with maintaining law and order and perform BUDGET HEAD: 021 MINISTRY OF FINANCE Approved Estimates (Provisional) July Estimates Expenditure Estimates conjunction with local and regional partners. - March 2015/16 2015/16 Estimates 2016/17 2017/18 2014/15 2018/19 $ $ $ $ $ $ MISSION STATEMENT FINANCIAL RESOURCES To manage the overall revenue, expenditure and financial affairs of the Government in support of the Government's Personal Emoluments 43,076,346 31,538,942 44,838,208 46,576,900 46,576,900 46,576,900 Provisional Preliminary Pr Allowances 3,331,611 2,550,663 4,392,100 4,392,100 4,392,100 FINANCIAL4,016,015 RESOURCES Expenditure Actual Forecast Other Charges 2,446,985 7,528,600 2,906,560 2,906,560 2,906,560 Expenditure2,240,434 Approved Estimates (Provisional) July Preliminary Expenditure Estimates E Grand Totals 57,096,679 37,697,422 60,042,323 53,875,560 53,875,560 53,875,560 Provisional Actual Expenditure2014/15 Provisional July Forecast Estimates 2016/17 2015/16 - March 2015/16 2017/18 BUDGET HEAD: 032 ROYAL BAHAMAS DEFENCE FORCE Expenditure July - $ March Estimates $ Preliminary Forecast $ BUDGET HEAD: 024 DEPARTMENT OF(Provisional) STATISTICS $ $ Estimates 2016/2017 Estimates 2018/2019 2014/2015 March 2015/16 2015/2016 2017/2018 MISSION STATEMENT STAFFING RESOURCES $ $ $ $ 31,538,942 $ Personal Emoluments 43,076,346 44,838,208 $ 46,576,900 46,576,900 MISSION STATEMENT Personal Emoluments 14,821,565 58,387,513 50,909,450tasks4,392,100 3,331,611 2,550,663 4,016,015 To defend the 14,018,853 sovereignty ofAllowances the Commonwealth of the46,111,216 Bahamas,assist with maintaining law and50,909,450 order and perform humanitarian in Accounting Officer: Commodore Other Charges 2,446,985 2,240,434 7,528,600 Allowances conjunction with local 130,825 93,502 351,000 382,000 382,000 382,000 2,906,560 and regional partners. Totals 57,096,679 123,736,000 37,697,422 123,736,000 60,042,323 Other Charges 27,484,978 Grand 51,265,699 76,001,503 123,736,000 53,875,560 PENSIONABLE POSITIONS Grand Totals To ensure that 50,853,237 132,216,219 182,505,513 175,027,450 the Bahamian91,691,257 Government, and People are never hampered in their activities175,027,450 FINANCIALBusinesses RESOURCES by any inadequacies of statistics, their recent trends or their interpretation; and in particular, to ensure 5 Executive Management STAFFING RESOURCES STAFFINGofRESOURCES Provisional Preliminary Preliminary 1378 Technical that the managers of the Officers Bahamian economy in the Ministry Finance, the Central Bank and Expenditure Actual Forecast Forecast 13 Administrative Officers elsewhere, never lack adequate statistics nor argue about them. Accounting Officer: Commodore ACCOUNTING OFFICERS: FINANCIAL SECRETARY Approved Estimates (Provisional) July Expenditure Estimates Estimates FINANCIAL RESOURCES Estimates 2016/17 2015/16 - March 2015/16 2014/15 2017/18 2018/19 POSITIONS Expenditure Preliminary PENSIONABLE POSITIONS $ $ $ PENSIONA BLE $Preliminary $ 7 NON-PENSIONABLE POSITIONS (Incuding Contractual Staff) $ Provisional Actual Provisional Approved Forecast Forecast Executive Management46,576,900 Personal Emoluments 43,076,346MANAGEMENT 31,538,942 Estimates 5 44,838,208 46,576,900 3 EXECUTIVE Estimates Expenditure July - March Estimates Estimates 46,576,900 1378 Technical Officers Allowances 3,331,611 2,550,663 4,016,015 4,392,100 4,392,100 7 TECHNICAL OFFICERS 2016/2017 2014/2015 2015/201613 Administrative 2015/2016 2017/2018 2018/2019 4,392,100 Officers 2,906,560 Other Charges 2,446,985 2,240,434 7,528,600 2,906,560 2,906,560 17 $ ADMINISTRATIVE OFFICERS Expenditure Grand Totals 57,096,679 37,697,422 60,042,323 53,875,560 53,875,560 53,875,560 43 SUPPORT STAFF (Provisional) July 138 NON-PENSIONABLE POSITIONS(INCULDING CONTRACTUAL STAFF 7 NON-PENSIONABLE POSITIONS (Incuding Contractual Staff) $ $ $ $ - March 2015/16 Personal Emoluments 2,757,040 1,936,131 3,089,944 2,953,900 2,954,400 2,954,400 STAFFING RESOURCES " Allowances 7,305 4,021 13,000 13,000 13,000 13,000 Accounting Commodore Other Charges 173,021 Officer: 100,799 305,400 133,900 133,900 133,900 Grand Totals 3,071,528 2,064,844 3,485,923 3,100,800 3,101,300 3,101,300 PENSIONABLE POSITIONS 5 Executive Management 1378 Technical Officers 13 Administrative Officers STAFFING RESOURCES ACCOUNTING OFFICER: DIRECTOR OF STATISTICS 7 NON-PENSIONABLE POSITIONS (Incuding Contractual Staff) PENSIONABLE POSITIONS 7 EXECUTIVE MANAGEMENT [RBDF - Dock OFFICERS Extension] 32 TECHNICAL 4 ADMINISTRATIVE OFFICERS 26 SUPPORT STAFF 29 NON-PENSIONABLE POSITIONS(INCULDING "CONTRACTUAL STAFF " 4,392,100 2,906,560 53,875,560 [195] 2016/2017 DRAFT ESTIMATES OF REVENUE & EXPENDITURE