MOF-BUDGET Jun. 2016 | Page 213

MISSION STATEMENT [ head 30 ] department of immigration Ministry of Foreign Affairs And Immigration BUDGET HEAD: 030 IMMIGRATION DEPARTMENT To regulate the movement of people across the borders of the Bahamas so as to ensure the security, FINANCIAL RESOURCES Expenditure Expenditure Preliminary Preliminary BUDGET HEAD: 030 IMMIGRATION DEPARTMENT Provisional Actual Provisional Forecast (Provisional) Forecast July - March Estimates Expenditure July March Estimates Estimates MISSION STATEMENT 2017/2018 2014/2015 2015/2016 2017/2018 2015/16 2016/2017 2018/2019 $ $ To regulate the $ movement of $people across the$borders of the Bahamas $ so as to ensure the se BUDGET HEAD: 021 MINISTRY OF FINANCE Personal Emoluments 13,019,423 9,696,086 12,535,808 11,967,600 FINANCIAL 11,967,600 11,967,600 RESOURCES Allowances 526,970 708,085 1,436,100 Expenditure 1,377,600 Expenditure 1,377,600 1,377,600 Preliminary Preli MISSION STATEMENT Other Charges 3,145,797 2,537,329 3,158,050 2,502,300 2,502,300 2,502,300 Forecast Provisional Actual Provisional (Provisional) For To manage the overall revenue, expenditure and financial affairs of the Government in support of the Government's Grand Totals 17,389,269 13,025,567 Expenditure 17,275,158 July 15,847,500 15,847,500 Estimates Estimates - March July -15,847,500 March Esti FINANCIAL RESOURCES 2015/2016 2016/2017 2014/2015 2015/16 2017/2018 BUDGET HEAD: 030 IMMIGRATION DEPARTMENT STAFFING RESOURCES Expenditure $ $ Preliminary $ $ $ HEAD: July 024- DEPARTMENT ProvisionalBUDGET Actual Provisional Expenditure OF STATISTICS Forecast Personal Emoluments 13,019,423 9,696,086 12,535,808 11,967,600 11,967,600 MISSION STATEMENT Preliminary Forecast Expenditure (Provisional) July March OFFICER: Estimates ACCOUNTING DIRECTOR OF IMMIGRATTION Allowances 708,085 1,377,600 1,377,600 Estimates 2016/2017 Estimates 2018/2019 2014/2015 March 2015/16 526,970 2015/2016 2017/20181,436,100 MISSION STATEMENT Other Charges 3,145,797 2,537,329 3,158,050 2,502,300 2,502,300 $To regulate the$ movement of people across the borders of the Bahamas so as to ensure $ $ $ $ the security, PENSIONABLE POSITIONS Grand Totals 17,389,269 13,025,567 17,275,158 15,847,500 15,847,500 Personal Emoluments 14,018,853 14,821,565 46,111,216FINANCIAL 58,387,513 50,909,450 RESOURCES50,909,450 Allowances 130,825 93,502 Expenditure351,000 382,000Preliminary 382,000 Expenditure 382,000 Preliminary ensure 51,265,699 that the Bahamian Government, Businesses and People are never hampered in their activities 2ToEXECUTIVE MANAGEMENT Other Charges 27,484,978 76,001,503 123,736,000 123,736,000 123,736,000 STAFFING RESOURCES Provisional Actual Provisional (Provisional) Forecast Forecast any inadequacies of statistics, their recent trends or their interpretation; to ensure Grand Totals 50,853,237 91,691,257 132,216,219 182,505,513 175,027,450 and in particular, 175,027,450 286byTECHNICAL OFFICERS Estimates Expenditure July March July March Estimates Estimates the managers of the Bahamian economy in the Ministry of Finance, the Central Bank and 15that ADMINISTRATIVE OFFICERS ACCOUNTING OFFICER: DIRECTOR2017/2018 OF IMMIGRATTION 2014/2015 2015/2016 2015/16 2018/2019 [213] STAFFING elsewhere, never lack adequ ate statistics norRESOURCES argue about2016/2017 them. 88 SUPPORT STAFF 2016/2017 $ $ $ $ $ $ DRAFT FINANCIAL RESOURCES 0 NON-PENSIONABLE POSITIONS(INCULDING CONTRACTUAL STAFF ESTIMATES PENSIONABLE POSITIONS ACCOUNTING13,019,423 OFFICERS: FINANCIAL SECRETARY OF REVENUE & Personal Emoluments 9,696,086 12,535,808 11,967,600 11,967,600 11,967,600 EXPENDITURE Expenditure Preliminary Preliminary Allowances 526,970 708,085 1,436,100 1,377,600 1,377,600 1,377,600 Provisional Actual Approved Provisional Forecast Forecast PENSIONABLE POSITIONS 2 EXECUTIVE MANAGEMENT Other Charges 3,145,797 2,537,329 3,158,050 2,502,300 2,502,300 Estimates 2,502,300 Estimates Expenditure Estimates July - March Estimates 286 TECHNICAL OFFICERS Grand Totals 3 EXECUTIVE MANAGEMENT 17,389,269 13,025,567 17,275,158 15,847,500 15,847,500 15,847,500 2016/2017 2014/2015 2015/2016 2015/2016 2017/2018 2018/2019 15 ADMINISTRATIVE 7 TECHNICAL OFFICERS $ Expenditure OFFICERS 88 SUPPORT STAFF 17 ADMINISTRATIVE OFFICERS STAFFING RESOURCES (Provisional) July 43 SUPPORT STAFF 0 NON-PENSIONABLE POSITIONS(INCULDING CONTRACTUAL STAFF $ $ $ $ - March 2015/16 138 NON-PENSIONABLE POSITIONS(INCULDING CONTRACTUAL STAFF Personal Emoluments ACCOUNTING 2,757,040 OFFICER: 1,936,131 2,953,900 2,954,400 2,954,400 DIRECTOR 3,089,944 OF IMMIGRATTION Allowances 7,305 4,021 13,000 13,000 13,000 13,000 Other Charges 173,021 POSITIONS 100,799 305,400 133,900 133,900 133,900 PENSIONABLE Grand Totals 3,071,528 2,064,844 3,485,923 3,100,800 3,101,300 3,101,300 2 286 15 88 0 EXECUTIVE MANAGEMENT TECHNICAL OFFICERS ADMINISTRATIVE OFFICERS STAFFING RESOURCES SUPPORT STAFF ACCOUNTING OFFICER: DIRECTOR OF STATISTICS NON-PENSIONABLE POSITIONS(INCULDING CONTRACTUAL STAFF PENSIONABLE POSITIONS 7 32 4 26 29 EXECUTIVE MANAGEMENT TECHNICAL OFFICERS ADMINISTRATIVE OFFICERS SUPPORT STAFF NON-PENSIONABLE POSITIONS(INCULDING CONTRACTUAL STAFF 2018 11,96 1,37 2,50 15,84