MOF-BUDGET Jun. 2016 | Page 203

MISSION STATEMENT ministry of tourism BUDGET HEAD: 67 MINISTRY OF TOURISM head 67 ] globally for the delightful each of which is celebrated experiences that it provides for visitors and To guide the development of The Bahamas as a collection of diverse yet easily accessible islands, for the sustainable economic and social benefits that it brings to our investors and residents. MISSION STATEMENT FINANCIAL RESOURCES Provisional Actual Expenditure 2014/2015 $ 021 BUDGET HEAD: Expenditure Approved Estimates Preliminaryof diverse Preliminary To guide the development of The Bahamas as a collection yet easily accessible islands, Estimates 2016/2017 Forecast (Provisional) July Forecast Estimates each of which is celebrated globally for the delightful experiences that it provides for visitors and 2015/2016 - March 2017/2018 Estimates for the sustainable economic and social benefits that it brings to our2018/2019 investors and residents. 2015/2016 FINANCIAL RESOURCES $ OF FINANCE $ $ $ $ MINISTRY Provisional 17,412,182 Expenditure 17,537,182 Approved Estimates Preliminary Personal EmolumentsMISSION 1,355,292 11,878,880 17,537,182 17,537,182 STATEMENT Actual (Provisional) July Estimates 2016/2017 Forecast Estimates To manage the overall revenue, expenditure and financial affairs of the Government in support of the Government's Other Charges 64,599,506 92,165,596 66,819,656 65,093,706 65,093,706 65,093,706 Expenditure - March 2015/2016 2017/2018 Grand Totals 91,816,224 108,261,121 90,574,382 82,630,888 82,630,888 82,630,888 2014/2015 2015/2016 BUDGETFINANCIAL HEAD: 67RESOURCES MINISTRY OF TOURISM $ $ $ $ Expenditure Preliminary $ BUDGET HEAD: 024 DEPARTMENT OF STATISTICS Provisional Actual Expenditure Provisional July Forecast MISSION STATEMENT STAFFING RESOURCES Preliminary Forecast Expenditure (Provisional) July Personal EmolumentsMarch 1,355,292 11,878,880 17,412,182 Estimates 17,537,182 17,537,182 Estimates 2016/2017 Estimates 2018/2019 2014/2015 March 2015/16 2015/2016 2017/2018 MISSION STATEMENT Other Charges 64,599,506 92,165,596 66,819,656 65,093,706 65,093,706 $ Personal Emoluments Allowances Other Charges Grand Totals $ $ $ $ $ 14,018,853 14,821,565 46,111,216 58,387,513 50,909,450 50,909,450 each of which is celebrated globally 351,000 for the delightful experiences that382,000 it provides for visitors and 130,825 93,502 382,000 382,000 Pensionable Positions To that the Bahamian Businesses Peopleto areour never hampered their activities for ensure the sustainable economicGovernment, and76,001,503 social benefits thatand it brings investors and inresidents. 27,484,978 51,265,699 123,736,000 123,736,000 123,736,000 291,691,257 Executive Management by any inadequacies of statistics, their recent trends or their interpretation; and in particular, to ensure 50,853,237 132,216,219 182,505,513 175,027,450 175,027,450 FINANCIAL RESOURCES STAFFING RESOURCES Accounting Permanent Secretary To guide ofOfficer: The Bahamas as a collection of diverse yet82,630,888 easily accessible islands, Grand Totals the development 91,816,224 108,261,121 90,574,382 82,630,888 that the managers of the Bahamian economy in the Ministry of Finance, the Central Bank and STAFFING RESOURCES elsewhere, never lack adequate statistics nor argue about them. 3 Administrative Officers Provisional Expenditure Approved Estimates Preliminary Preliminary Accounting Officer: Permanent Secretary FINANCIAL RESOURCES Actual (Provisional) July Estimates 2016/2017 Forecast Estimates Forecast ACCOUNTING OFFICERS: FINANCIAL SECRETARY Expenditure Preliminary Preliminary Expenditure - March 2015/2016 2017/2018 Estimates 381 Non-Pensionable Positions (Including Contractual Staff) Pensi onable Positions 2014/2015 2018/2019 Provisional Actual 2015/2016 Approved Provisional Forecast Forecast PENSIONABLE POSITIONS 2 Executive Management $ $ $ $ $ $ Estimates Expenditure Estimates July March Estimates Estimates 121 Non-Pensionable Positions (Including Contractual Staff) 2016/2017 2014/2015 2015/2016 2017/2018 2018/2019 3 EXECUTIVE MANAGEMENT2015/2016 3 Administrative Officers 7 TECHNICAL OFFICERS $ Expenditure 17,537,182 Personal Emoluments 1,355,292 11,878,880 17,412,182 17,537,182 17,537,182 (Provisional) July 65,093,706 Other Charges 17 ADMINISTRATIVE 64,599,506OFFICERS 92,165,596 66,819,656 65,093,706 65,093,706 43 SUPPORT STAFF 381- March Non-Pensionable Positions (Including Contractual Staff) $ $ $ $ 2015/16 Grand Totals 91,816,224 108,261,121 90,574,382 82,630,888 82,630,888 82,630,888 138 NON-PENSIONABLE POSITIONS(INCULDING CONTRACTUAL STAFF Personal Emoluments 2,757,040 1,936,131 3,089,944 2,953,900 2,954,400 2,954,400 Positions Contractual Staff) Allowances 7,305 4,021 121 Non-Pensionable 13,000 13,000 (Including 13,000 13,000 Other Charges 173,021 100,799 305,400 133,900 133,900 133,900 STAFFING RESOURCES Grand Totals 3,071,528 2,064,844 3,485,923 3,100,800 3,101,300 3,101,300 Accounting Officer: Permanent Secretary STAFFING RESOURCES Pensionable Positions 2 ACCOUNTINGExecutive OFFICER: Management DIRECTOR OF STATISTICS 3 POSITIONS Administrative Officers PENSIONABLE 7 32 4 26 29 Ministry of Tourism [ Non-Pensionable Positions (Including Contractual Staff) EXECUTIVE381 MANAGEMENT TECHNICAL OFFICERS ADMINISTRATIVE OFFICERS 121 Non-Pensionable Positions (Including Contractual Staff) SUPPORT STAFF NON-PENSIONABLE POSITIONS(INCULDING CONTRACTUAL STAFF Preliminary Forecast Estimates 2018/2019 $ 17,537,182 65,093,706 82,630,888 [203] 2016/2017 DRAFT ESTIMATES OF REVENUE & EXPENDITURE