MOF-BUDGET Jun. 2016 | Page 48
Revenue Estimates 2016/2017
[48]
2016/2017
DRAFT
ESTIMATES
OF REVENUE &
EXPENDITURE
VAT & Other Taxes
[ headHEAD
11] 11
VA
T & O T HER T A X ES
ITEM
NO.
TITLE OF ITEM
6
CABINET OFFICE
9119100 Value Added Tax
SUB-TOTAL CABINET OFFICE
OFFICE OF THE JUDICIAL
(SUPREME AND
MAGISTRATES COURTS)
9119100 Value Added Tax
PROVISIONAL
REVENUE
ACTUAL
(PROVISIONAL)
REVENUE
JULY - MARCH
2014/2015
2015/2016
$
$
APPROVED
FORECAST
REVENUE
PRELIMINARY PRELIMINARY
FORECASTED FORECASTED FORECASTED
REVENUE
REVENUE
REVENUE
2016/2017
$
2015/2016
$
2017/2018
$
2018/2019
$
3,257
3,083
0
4,000
4,000
5,000
3,257
3,083
0
4,000
4,000
5,000
523
3,203
0
5,000
5,000
5,000
523
3,203
0
5,000
5,000
5,000
HEAD 11
Taxes2,000
0 VAT & Other
0
2,000
2,000
2,000
8
SUB-TOTAL OFFICE OF THE
JUDICIAL (SUPREME AND
MAGISTRATES COURTS)
10
REGISTRAR-GENERAL'S
DEPARTMENT
9119100 Value Added Tax
SUB-TOTAL REGISTRAR-GENERAL'S
0
0
DEPARTMENT
PROVISIONAL
REVENUE
ACTUAL
(PROVISIONAL)
REVENUE
14
OFFICE OF THE PRIME
JULY - MARCH
MINISTER
ITEM Immovable Property under $20,000
2014/2015
2015/2016
9113110
21,750
40,250
NO.
TITLE OF ITEM
$
$
9113120 Immovable Property between
37,750
58,065
$20,000-50,000
9113130 Immovable Property between
$50,001-100,000
2,000
2,000
2,000
2,000
APPROVED
PRELIMINARY PRELIMINARY
FORECAST FORECASTED FORECASTED FORECASTED
REVENUE
REVENUE
REVENUE
REVENUE
2015/2016
24,950
$
35,450
2016/2017
50,000
$
60,000
2017/2018
50,000
$
60,000
2018/2019
50,000
$
60,000
75,750
46,700
60,000
65,000
65,000
65,000
9113140 Immovable Property over $100,000
336,500
235,250
307,200
307,200
325,000
325,000
SUB-TOTAL OFFICE OF THE PRIME
MINISTER
471,750
380,265
427,600
482,200
500,000
500,000
0
0
20,000
20,000
20,000
20,000
0
0
20,000
20,000
20,000
20,000
99,080
124,272
75,000
120,000
120,000
120,000
99,080
124,272
75,000
120,000
120,000
120,000
17
GOVERNMENT PRINTING
DEPARTMENT
9119100 Value Added Tax
SUB-TOTAL GOVERNMENT
PRINTING DEPARTMENT
20
DEPARTMENT OF LANDS &
SURVEYS
9119100 Value Added Tax
SUB-TOTAL DEPARTMENT OF
LANDS & SURVEYS
21
MINISTRY OF FINANCE